Enanta Pharmaceuticals, Inc(NASDAQ:ENTA)
Enanta Pharmaceuticals, Inc., a biotechnology company, discovers and develops small molecule drugs for the treatment of viral infections and liver diseases. Its research and development disease targets include respiratory syncytial virus, non-alcoholic steatohepatitis, SARS-CoV-2, human metapneumovi...
Website: http://www.enanta.com
Founded: 1995
Full Time Employees: 141
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 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 36,616,000 | 11,599,000 | 57,367,000 | 77,498,000 | 2,637,000 | 42,051,000 | 2,160,000 | 893,000 | 1,349,000 | 1,649,000 | 1,196,000 | |||||||||||||||||||||||||||||||||||||||||
yoy | 1288.55% | -72.42% | 2555.88% | 8578.39% | 95.48% | 2450.09% | 80.60% | |||||||||||||||||||||||||||||||||||||||||||||
qoq | 215.68% | -79.78% | -25.98% | 2838.87% | -93.73% | 1846.81% | 141.88% | -33.80% | -18.19% | 37.88% | ||||||||||||||||||||||||||||||||||||||||||
royalty revenue | 17,159,000 | 18,615,000 | 15,125,000 | 18,314,000 | 14,926,000 | 16,959,000 | 14,607,000 | 17,971,000 | 17,054,000 | 18,003,000 | 18,932,000 | 18,892,000 | 17,795,000 | 22,585,000 | 20,317,000 | 19,479,000 | 18,716,000 | 18,374,750 | 21,624,000 | 20,132,000 | 31,743,000 | 24,710,500 | 18,653,000 | 27,619,000 | 52,570,000 | |||||||||||||||||||||||||||
total revenue | 17,159,000 | 18,615,000 | 15,125,000 | 18,314,000 | 14,926,000 | 16,959,000 | 14,607,000 | 17,971,000 | 17,054,000 | 18,003,000 | 18,932,000 | 18,892,000 | 17,795,000 | 23,585,000 | 51,313,000 | 44,367,000 | 39,631,000 | 69,886,000 | 67,205,000 | 57,262,000 | 44,049,000 | 38,109,000 | 75,927,000 | 7,511,000 | 8,959,000 | 10,417,000 | 12,841,000 | 13,978,000 | 13,004,000 | 48,445,000 | ||||||||||||||||||||||
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
research and development | 19,443,000 | 20,859,000 | 23,809,000 | 27,210,000 | 28,065,000 | 27,656,000 | 30,778,000 | 28,742,000 | 35,585,000 | 36,371,000 | 36,167,000 | 42,987,000 | 43,468,000 | 40,902,000 | 34,796,000 | 39,090,000 | 42,087,000 | 48,946,000 | 46,994,000 | 41,506,000 | 36,665,000 | 36,686,000 | 34,682,000 | 32,610,000 | 32,778,000 | 38,719,000 | 34,461,000 | 34,155,000 | 34,878,000 | 26,923,000 | 28,487,000 | 21,484,000 | 17,962,000 | 16,514,000 | 15,407,000 | 13,004,000 | 12,526,000 | 11,500,000 | 10,785,000 | 9,143,000 | 9,033,000 | 7,049,000 | 6,253,000 | 5,368,000 | 4,519,000 | 5,202,000 | 4,553,000 | 4,722,000 | 4,263,000 | 4,300,000 | 4,039,000 | 3,704,000 |
general and administrative | 9,568,000 | 9,009,000 | 9,702,000 | 9,997,000 | 11,388,000 | 12,846,000 | 13,683,000 | 13,414,000 | 14,235,000 | 16,518,000 | 13,795,000 | 12,618,000 | 13,778,000 | 12,696,000 | 12,569,000 | 12,929,000 | 10,476,000 | 8,356,000 | 8,477,000 | 8,326,000 | 7,377,000 | 6,728,000 | 6,823,000 | 6,884,000 | 6,921,000 | 6,163,000 | 6,151,000 | 6,780,000 | 7,152,000 | 5,830,000 | 6,135,000 | 5,706,000 | 5,770,000 | 5,118,000 | 5,233,000 | 5,461,000 | 4,937,000 | 4,440,000 | 4,282,000 | 4,426,000 | 3,818,000 | 3,693,000 | 3,643,000 | 3,438,000 | 2,769,000 | 2,761,000 | 2,603,000 | 2,565,000 | 2,087,000 | 1,750,000 | 1,788,000 | 1,493,000 |
total operating expenses | 29,011,000 | 29,868,000 | 33,511,000 | 37,207,000 | 39,453,000 | 40,502,000 | 44,461,000 | 42,156,000 | 49,820,000 | 52,889,000 | 49,962,000 | 55,605,000 | 57,246,000 | 53,598,000 | 47,365,000 | 52,019,000 | 52,563,000 | 57,302,000 | 55,471,000 | 49,832,000 | 44,042,000 | 43,414,000 | 41,505,000 | 39,494,000 | 39,699,000 | 44,882,000 | 40,612,000 | 40,935,000 | 42,030,000 | 32,753,000 | 34,622,000 | 27,190,000 | 23,732,000 | 21,632,000 | 20,640,000 | 18,465,000 | 17,463,000 | 15,940,000 | 15,067,000 | 13,569,000 | 12,851,000 | 10,742,000 | 9,896,000 | 8,806,000 | 7,288,000 | 7,963,000 | 7,156,000 | 7,287,000 | 6,350,000 | 6,050,000 | 5,827,000 | 5,197,000 |
income from operations | -11,852,000 | -11,253,000 | -18,386,000 | -18,893,000 | -24,527,000 | -23,543,000 | -29,854,000 | -24,185,000 | -32,766,000 | -34,886,000 | -31,030,000 | -36,713,000 | -39,451,000 | -30,013,000 | -27,048,000 | -32,540,000 | -33,847,000 | -33,727,000 | -33,847,000 | -29,700,000 | -12,299,000 | -19,783,000 | -22,852,000 | -11,875,000 | 12,871,000 | 6,431,000 | 3,755,000 | -1,304,000 | 27,856,000 | 34,452,000 | 22,640,000 | 16,859,000 | 14,377,000 | 54,295,000 | -13,129,000 | -9,506,000 | -7,046,000 | -3,099,000 | -1,089,000 | -565,000 | 35,594,000 | 3,674,000 | 1,703,000 | 48,561,000 | 70,210,000 | -5,326,000 | 34,895,000 | -5,127,000 | -5,457,000 | -4,701,000 | -4,178,000 | -4,001,000 |
yoy | -51.68% | -52.20% | -38.41% | -21.88% | -25.14% | -32.51% | -3.79% | -34.12% | -16.95% | 16.24% | 14.72% | 12.82% | 16.56% | -11.01% | -20.09% | 9.56% | 175.20% | 70.48% | 48.11% | 150.11% | -195.56% | -407.62% | -708.58% | 810.66% | -53.79% | -81.33% | -83.41% | -107.73% | 93.75% | -36.55% | -272.44% | -277.35% | -304.04% | -1852.02% | 1105.60% | 1582.48% | -119.80% | -184.35% | -163.95% | -101.16% | -49.30% | -168.98% | -95.12% | -1047.16% | -1386.60% | 13.30% | -935.21% | 28.14% | ||||
qoq | 5.32% | -38.80% | -2.68% | -22.97% | 4.18% | -21.14% | 23.44% | -26.19% | -6.08% | 12.43% | -15.48% | -6.94% | 31.45% | 10.96% | -16.88% | -3.86% | 0.36% | -0.35% | 13.96% | 141.48% | -37.83% | -13.43% | 92.44% | -192.26% | 100.14% | 71.26% | -387.96% | -104.68% | -19.15% | 52.17% | 34.29% | 17.26% | -73.52% | -513.55% | 38.11% | 34.91% | 127.36% | 184.57% | 92.74% | -101.59% | 868.81% | 115.74% | -96.49% | -30.83% | -1418.25% | -115.26% | -780.61% | -6.05% | 16.08% | 12.52% | 4.42% | |
operating margin % | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | 10.03% | 14.68% | 84.65% | 90.60% | -201.97% | 82.98% | -237.36% | -611.09% | -348.48% | -253.37% | -334.53% |
other income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -3,316,000 | -3,083,000 | -2,387,000 | -1,618,000 | -1,714,000 | -1,962,000 | -2,581,000 | -2,355,000 | -2,563,000 | -3,441,000 | -3,151,000 | -1,997,000 | -9,000 | -9,000 | -11,000 | -8,000 | -12,000 | -11,000 | -11,000 | -11,000 | -12,000 | -2,000 | -2,000 | -2,000 | -2,000 | -4,000 | -5,000 | -4,000 | -5,000 | -8,000 | -7,000 | -9,000 | ||||||||||||||||||||
interest and investment income | 2,084,000 | 2,422,000 | 2,066,000 | 2,285,000 | 2,292,000 | 2,799,000 | 3,176,000 | 3,487,000 | 3,809,000 | 4,298,000 | 4,664,000 | 3,866,000 | 1,837,000 | 993,000 | ||||||||||||||||||||||||||||||||||||||
total other income | -1,232,000 | -661,000 | -282,000 | 667,000 | 578,000 | 837,000 | 668,000 | 1,132,000 | 1,246,000 | 857,000 | 1,513,000 | 1,869,000 | 1,837,000 | 993,000 | 714,000 | 393,000 | 255,000 | 333,000 | 439,000 | 545,000 | 677,000 | 1,149,000 | 1,445,000 | 1,950,000 | 2,076,000 | 1,885,000 | 960,000 | 660,000 | 600,000 | 549,000 | 524,000 | 471,000 | 447,000 | 472,000 | 329,000 | 509,000 | 287,000 | 210,000 | 301,000 | 236,000 | 36,000 | -76,000 | 87,000 | 258,000 | 40,000 | 252,000 | ||||||
income before income taxes | -13,084,000 | -11,914,000 | -18,668,000 | -18,226,000 | -23,949,000 | -22,706,000 | -29,186,000 | -23,053,000 | -31,520,000 | -34,029,000 | -29,517,000 | -34,844,000 | -37,614,000 | -29,020,000 | -26,334,000 | -32,147,000 | -33,592,000 | -33,394,000 | -33,408,000 | -29,155,000 | -11,622,000 | -18,634,000 | -21,407,000 | -9,925,000 | 14,947,000 | 8,705,000 | 6,170,000 | 941,000 | 29,741,000 | 35,881,000 | 23,978,000 | 17,925,000 | 15,337,000 | 54,955,000 | -12,529,000 | -8,957,000 | -6,522,000 | -2,628,000 | -642,000 | 35,923,000 | 4,183,000 | 1,990,000 | -5,090,000 | 34,931,000 | ||||||||
income tax benefit | -7,000 | -24,000 | -32,000 | -29,000 | 1,305,000 | 416,000 | 363,000 | 395,000 | 363,000 | 622,000 | 1,410,000 | -4,221,000 | 34,000 | -14,000 | 447,000 | 8,795,000 | 9,384,000 | 7,110,000 | 3,294,000 | -10,707,000 | 7,142,000 | 3,920,000 | 486,000 | 866,000 | 3,204,000 | -3,176,000 | -3,690,000 | -5,370,000 | -3,644,000 | 2,302,500 | 4,103,000 | 3,565,000 | 1,542,000 | 826,000 | -434,000 | 1,629,000 | 428,000 | 48,000 | 15,122,000 | |||||||||||||
net income | -13,091,000 | -11,938,000 | -18,700,000 | -18,255,000 | -22,644,000 | -22,290,000 | -28,823,000 | -22,658,000 | -31,157,000 | -33,407,000 | -28,107,000 | -39,065,000 | -37,658,000 | -28,986,000 | -26,348,000 | -31,700,000 | -33,592,000 | -24,599,000 | -24,024,000 | -22,045,000 | -8,328,000 | -29,341,000 | -14,265,000 | -6,005,000 | 13,443,000 | 9,191,000 | 7,036,000 | 4,145,000 | 26,011,000 | 27,420,000 | 20,288,000 | 12,555,000 | 11,693,000 | 36,508,000 | -8,426,000 | -5,392,000 | -4,980,000 | -1,802,000 | -1,076,000 | -1,645,000 | 26,189,000 | 5,812,000 | 2,418,000 | 28,753,000 | 42,009,000 | -5,042,000 | 50,053,000 | -5,203,000 | -5,370,000 | -4,443,000 | -4,138,000 | -3,749,000 |
yoy | -42.19% | -46.44% | -35.12% | -19.43% | -27.32% | -33.28% | 2.55% | -42.00% | -17.26% | 15.25% | 6.68% | 23.23% | 12.10% | 17.83% | 9.67% | 43.80% | 303.36% | -16.16% | 68.41% | 267.11% | -161.95% | -419.24% | -302.74% | -244.87% | -48.32% | -66.48% | -65.32% | -66.99% | 122.45% | -24.89% | -340.78% | -332.84% | -334.80% | -2125.97% | 683.09% | 227.78% | -119.02% | -131.00% | -144.50% | -105.72% | -37.66% | -215.27% | -95.17% | -652.62% | -882.29% | 13.48% | -1309.59% | 38.78% | ||||
qoq | 9.66% | -36.16% | 2.44% | -19.38% | 1.59% | -22.67% | 27.21% | -27.28% | -6.74% | 18.86% | -28.05% | 3.74% | 29.92% | 10.01% | -16.88% | -5.63% | 36.56% | 2.39% | 8.98% | 164.71% | -71.62% | 105.69% | 137.55% | -144.67% | 46.26% | 30.63% | 69.75% | -84.06% | -5.14% | 35.15% | 61.59% | 7.37% | -67.97% | -533.28% | 56.27% | 8.27% | 176.36% | 67.47% | -34.59% | -106.28% | 350.60% | 140.36% | -91.59% | -31.56% | -933.18% | -110.07% | -1062.00% | -3.11% | 20.86% | 7.37% | 10.38% | |
net income margin % | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | 15.87% | 20.85% | 50.12% | 54.21% | -191.20% | 119.03% | -240.88% | -601.34% | -329.36% | -250.94% | -313.46% |
net income per share | -0.45 | -0.42 | -0.88 | -0.85 | -1.06 | -1.05 | -1.36 | -1.07 | -1.47 | -1.58 | -1.33 | -1.86 | -1.79 | -1.39 | ||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding, basic and diluted | 29,040 | 28,748 | 21,336 | 21,377 | 21,355 | 21,238 | 21,157 | 21,180 | 21,167 | 21,088 | 20,969 | 21,054 | 21,035 | 20,816 | 20,603 | |||||||||||||||||||||||||||||||||||||
license revenue | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | -44,000 | -1,504,000 | -3,730,000 | -1,552,000 | -9,734,000 | -20,018,000 | -28,502,000 | |||||||||||||||||||||||||||||||||||||||||||||
other income | 235,500 | 393,000 | 255,000 | 415,250 | 439,000 | 545,000 | 677,000 | 1,367,750 | 1,445,000 | 1,636,250 | 2,415,000 | 2,245,000 | -250 | 10,000 | -11,000 | |||||||||||||||||||||||||||||||||||||
net income per share | -0.45 | -0.42 | -0.88 | -0.85 | -1.06 | -1.05 | -1.36 | -1.07 | -1.47 | -1.58 | -1.33 | -1.86 | -1.79 | -1.39 | ||||||||||||||||||||||||||||||||||||||
basic | -1.16 | -1.53 | -1.63 | -1.22 | -1.19 | -1.09 | -0.41 | -1.47 | -0.71 | -0.3 | 0.68 | 0.47 | 0.36 | 0.21 | 1.34 | 1.42 | 1.05 | 0.65 | 0.61 | 1.92 | -0.44 | -0.28 | -0.26 | 1,138.76 | -0.06 | -0.09 | 1.39 | 0.31 | 0.13 | 1.54 | 2.26 | -0.28 | 2.7 | -0.28 | -0.3 | -0.37 | -0.23 | -2.28 | ||||||||||||||
diluted | -1.16 | -1.53 | -1.63 | -1.22 | -1.19 | -1.09 | -0.41 | -1.47 | -0.71 | -0.3 | 0.65 | 0.44 | 0.33 | 0.2 | 1.25 | 1.31 | 0.97 | 0.61 | 0.59 | 1.9 | -0.44 | -0.28 | -0.26 | 1,128.78 | -0.06 | -0.09 | 1.36 | 0.29 | 0.13 | 1.49 | 2.18 | -0.26 | 2.61 | -0.28 | -0.3 | -0.37 | -0.23 | -2.28 | ||||||||||||||
weighted-average shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 20,710 | 20,551 | 20,171 | 20,201 | 20,171 | 20,093 | 19,940 | 20,020 | 19,922 | 19,751 | 19,584 | 19,673 | 19,549 | 19,426 | 19,255 | 19,303 | 19,206 | 19,130 | 19,066 | 19,081 | 19,047 | 19,038 | 18,929,000 | 18,982,825 | 18,920,790 | 18,775,553 | 18,673,484 | 18,697,104 | 18,679,898 | 18,603,067 | 18,354,791 | 18,528,833 | 18,353,628 | 17,949,472 | 9,788,039 | 17,819,813 | 2,192,470 | |||||||||||||||
diluted | 20,710 | 20,551 | 20,171 | 20,201 | 20,171 | 20,093 | 19,940 | 20,020 | 19,922 | 20,773 | 20,968 | 21,105 | 21,084 | 20,810 | 20,650 | 21,017 | 20,601 | 19,918 | 19,407 | 19,081 | 19,047 | 19,038 | 19,224,000 | 18,982,825 | 18,920,790 | 19,269,357 | 19,294,634 | 19,277,966 | 19,268,565 | 19,283,223 | 19,185,228 | 19,203,270 | 18,353,628 | 17,949,472 | 9,788,039 | 17,819,813 | 2,192,470 | |||||||||||||||
interest income | 1,950,000 | 2,076,000 | 1,885,000 | 1,528,000 | 1,328,000 | 1,077,000 | 928,000 | 783,000 | 628,000 | 572,000 | 549,000 | 497,000 | 474,000 | 408,000 | 356,000 | 308,000 | 304,000 | 229,000 | 127,000 | 138,000 | 106,000 | 114,000 | 109,000 | 102,000 | 64,000 | 47,000 | ||||||||||||||||||||||||||
royalties | 51,313,000 | 44,367,000 | 39,631,000 | 69,886,000 | 67,205,000 | 57,262,000 | 44,049,000 | 23,109,000 | 10,927,000 | 7,511,000 | 8,959,000 | 10,417,000 | 12,841,000 | 13,978,000 | 13,004,000 | 17,869,000 | ||||||||||||||||||||||||||||||||||||
milestones | 15,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of warrant liability and series 1 nonconvertible preferred stock | -100,000 | 41,000 | -114,000 | -17,000 | -15,000 | -13,000 | -15,000 | -16,000 | 75,000 | -15,000 | 203,000 | -15,000 | -17,000 | 176,000 | 102,000 | -65,000 | -186,000 | |||||||||||||||||||||||||||||||||||
other | 576,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
milestone payments | 30,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income before income taxes | -93,000 | 48,771,000 | 70,511,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 20,710 | 20,551 | 20,171 | 20,201 | 20,171 | 20,093 | 19,940 | 20,020 | 19,922 | 19,751 | 19,584 | 19,673 | 19,549 | 19,426 | 19,255 | 19,303 | 19,206 | 19,130 | 19,066 | 19,081 | 19,047 | 19,038 | 18,929,000 | 18,982,825 | 18,920,790 | 18,775,553 | 18,673,484 | 18,697,104 | 18,679,898 | 18,603,067 | 18,354,791 | 18,528,833 | 18,353,628 | 17,949,472 | 9,788,039 | 17,819,813 | 2,192,470 | |||||||||||||||
diluted | 20,710 | 20,551 | 20,171 | 20,201 | 20,171 | 20,093 | 19,940 | 20,020 | 19,922 | 20,773 | 20,968 | 21,105 | 21,084 | 20,810 | 20,650 | 21,017 | 20,601 | 19,918 | 19,407 | 19,081 | 19,047 | 19,038 | 19,224,000 | 18,982,825 | 18,920,790 | 19,269,357 | 19,294,634 | 19,277,966 | 19,268,565 | 19,283,223 | 19,185,228 | 19,203,270 | 18,353,628 | 17,949,472 | 9,788,039 | 17,819,813 | 2,192,470 | |||||||||||||||
accretion of redeemable convertible preferred stock to redemption value | -1,244,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to participating securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders | -5,042,000 | 50,053,000 | -5,203,000 | -5,370,000 | -4,443,000 | -4,138,000 | -4,993,000 | |||||||||||||||||||||||||||||||||||||||||||||
change in fair value of warrant liability | -17,000 | 164,000 | -17,000 | 214,000 |
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 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 34,928,000 | 37,437,000 | 32,298,000 | 44,812,000 | 60,213,000 | 84,349,000 | 37,233,000 | 35,775,000 | 63,542,000 | 39,933,000 | 85,388,000 | 95,177,000 | 73,178,000 | 42,223,000 | 43,994,000 | 28,367,000 | 40,989,000 | 57,206,000 | 4,601,000 | 77,126,000 | 55,095,000 | 87,131,000 | 99,855,000 | 74,338,000 | 27,558,000 | 51,230,000 | 94,206,000 | 106,030,000 | 74,365,000 | 63,902,000 | 42,477,000 | 66,926,000 | 68,053,000 | 65,675,000 | 22,263,000 | 19,211,000 | 20,618,000 | 16,577,000 | 24,789,000 | 56,360,000 | 46,233,000 | 21,726,000 | 19,844,000 | 25,751,000 | 34,130,000 | 30,699,000 | 26,374,000 | 18,101,000 | 4,426,000 | 8,859,000 | 18,878,000 | 74,464,000 |
short-term marketable securities | 128,846,000 | 148,412,000 | 156,566,000 | 159,299,000 | 133,162,000 | 132,342,000 | 210,953,000 | 194,310,000 | 236,768,000 | 297,218,000 | 284,522,000 | 291,408,000 | 136,906,000 | 172,247,000 | 205,238,000 | 224,921,000 | 239,338,000 | 186,796,000 | 252,223,000 | 298,821,000 | 331,101,000 | 299,518,000 | 270,145,000 | 280,917,000 | 346,227,000 | 284,006,000 | 295,042,000 | 264,127,000 | 271,423,000 | 244,828,000 | 230,750,000 | 189,797,000 | 152,389,000 | 157,994,000 | 169,752,000 | 156,362,000 | 188,740,000 | 193,507,000 | 193,676,000 | 164,062,000 | 133,786,000 | 123,479,000 | 134,442,000 | 139,721,000 | 69,892,000 | 60,065,000 | 69,513,000 | 76,669,000 | 87,469,000 | 92,621,000 | 75,668,000 | 34,647,000 |
accounts receivable | 7,809,000 | 8,493,000 | 6,882,000 | 8,333,000 | 6,792,000 | 7,718,000 | 6,646,000 | 8,176,000 | 7,756,000 | 8,173,000 | 8,614,000 | 18,892,000 | 17,795,000 | 22,585,000 | 20,318,000 | 19,479,000 | 18,716,000 | 23,576,000 | 21,624,000 | 20,132,000 | 31,743,000 | 23,492,000 | 18,653,000 | 27,619,000 | 52,570,000 | 51,313,000 | 44,367,000 | 39,631,000 | 69,886,000 | 67,205,000 | 57,262,000 | 44,049,000 | 23,109,000 | 10,614,000 | 7,511,000 | 8,959,000 | 10,417,000 | 12,841,000 | 13,978,000 | 13,004,000 | 17,869,000 | 15,289,000 | 11,724,000 | 7,081,000 | 76,626,000 | 1,724,000 | 399,000 | 998,000 | 279,000 | 808,000 | 876,000 | 669,000 |
prepaid expenses and other current assets | 6,810,000 | 4,342,000 | 8,590,000 | 10,240,000 | 8,857,000 | 10,684,000 | 12,413,000 | 15,260,000 | 10,932,000 | 13,245,000 | 13,263,000 | 17,071,000 | 14,484,000 | 17,946,000 | 13,445,000 | 11,540,000 | 14,078,000 | 14,188,000 | 12,137,000 | 32,140,000 | 28,003,000 | 26,696,000 | 24,728,000 | 19,835,000 | 14,153,000 | 15,299,000 | 17,647,000 | 14,052,000 | 7,636,000 | 4,454,000 | 9,404,000 | 4,905,000 | 4,075,000 | 3,536,000 | 6,589,000 | 6,059,000 | 4,290,000 | 9,231,000 | 8,200,000 | 7,658,000 | 8,543,000 | 8,267,000 | 3,497,000 | 2,230,000 | 1,218,000 | 1,594,000 | 1,950,000 | 1,977,000 | 1,275,000 | 1,641,000 | 1,463,000 | 1,116,000 |
income tax receivable | 19,000 | 24,000 | 33,836,000 | 32,444,000 | 31,999,000 | 32,455,000 | 32,031,000 | 31,734,000 | 31,004,000 | 25,917,000 | 28,774,000 | 28,703,000 | 28,718,000 | 28,728,000 | 28,748,000 | 37,255,000 | 30,570,000 | |||||||||||||||||||||||||||||||||||
total current assets | 178,412,000 | 198,684,000 | 204,336,000 | 222,708,000 | 242,860,000 | 268,145,000 | 299,852,000 | 286,584,000 | 351,029,000 | 390,303,000 | 422,791,000 | 448,465,000 | 271,137,000 | 283,704,000 | 311,713,000 | 313,035,000 | 341,869,000 | 319,021,000 | 321,155,000 | 428,219,000 | 445,942,000 | 436,837,000 | 413,381,000 | 402,709,000 | 440,508,000 | 401,848,000 | 451,262,000 | 423,840,000 | 423,310,000 | 380,389,000 | 339,893,000 | 305,677,000 | 247,626,000 | 237,819,000 | 206,115,000 | 190,591,000 | 224,065,000 | 232,156,000 | 241,790,000 | 242,665,000 | 209,021,000 | 170,641,000 | 172,640,000 | 177,784,000 | 185,096,000 | 107,975,000 | 111,678,000 | 99,349,000 | 94,378,000 | 104,713,000 | 97,866,000 | 111,664,000 |
long-term marketable securities | 63,238,000 | 56,055,000 | 42,510,000 | 5,924,000 | 15,040,000 | 26,939,000 | 29,285,000 | 39,427,000 | 42,218,000 | 108,416,000 | 115,706,000 | 24,493,000 | 18,462,000 | 32,634,000 | 65,404,000 | 80,099,000 | 40,941,000 | 65,013,000 | 16,510,000 | 11,465,000 | 16,389,000 | 22,272,000 | 32,186,000 | 77,047,000 | 70,038,000 | 43,321,000 | 65,330,000 | 35,037,000 | 32,119,000 | 26,194,000 | 25,224,000 | 56,618,000 | 64,238,000 | 57,657,000 | 61,330,000 | 23,568,000 | 41,003,000 | 41,700,000 | 7,184,000 | 14,267,000 | 10,703,000 | 20,217,000 | 12,629,000 | |||||||||
property and equipment | 33,114,000 | 34,308,000 | 35,395,000 | 36,617,000 | 37,572,000 | 37,368,000 | 32,688,000 | 25,051,000 | 15,479,000 | 12,119,000 | 11,919,000 | 12,014,000 | 11,050,000 | 8,682,000 | 6,173,000 | 4,588,000 | 4,815,000 | 5,943,000 | 6,613,000 | 7,038,000 | 7,788,000 | 8,596,000 | 9,285,000 | 9,738,000 | 10,407,000 | 10,927,000 | 11,373,000 | 11,476,000 | 9,493,000 | 8,374,000 | 8,383,000 | 8,616,000 | 7,870,000 | 8,049,000 | 8,070,000 | 8,526,000 | 8,306,000 | 8,004,000 | 7,499,000 | 7,691,000 | 7,872,000 | 5,886,000 | 2,582,000 | 2,295,000 | 1,922,000 | 1,803,000 | 1,551,000 | 1,377,000 | 1,077,000 | 1,121,000 | 1,152,000 | 876,000 |
operating lease, right-of-use assets | 36,436,000 | 37,003,000 | 37,549,000 | 38,250,000 | 39,103,000 | 39,675,000 | 40,658,000 | 41,211,000 | 42,894,000 | 21,344,000 | 22,794,000 | 23,968,000 | 24,554,000 | 23,540,000 | 23,575,000 | 23,493,000 | 17,216,000 | 4,711,000 | 5,917,000 | 6,972,000 | 7,775,000 | 7,020,000 | 7,645,000 | 7,837,000 | 7,762,000 | |||||||||||||||||||||||||||
long-term restricted cash | 3,360,000 | 3,360,000 | 3,360,000 | 3,360,000 | 3,360,000 | 3,360,000 | 3,360,000 | 3,360,000 | ||||||||||||||||||||||||||||||||||||||||||||
other long-term assets | 144,000 | 93,000 | 92,000 | 94,000 | 98,000 | 94,000 | 94,000 | 105,000 | 187,000 | 765,000 | 803,000 | 830,000 | 696,000 | 701,000 | 696,000 | 703,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | 92,000 | ||||||||||||||||||||||
total assets | 314,704,000 | 329,503,000 | 280,732,000 | 301,029,000 | 322,993,000 | 348,642,000 | 376,652,000 | 398,821,000 | 413,557,000 | 428,499,000 | 462,275,000 | 495,169,000 | 326,445,000 | 347,534,000 | 375,410,000 | 385,214,000 | 406,818,000 | 438,791,000 | 450,436,000 | 467,767,000 | 481,012,000 | 486,132,000 | 511,704,000 | 513,501,000 | 510,974,000 | 489,829,000 | 473,484,000 | 461,578,000 | 454,216,000 | 414,227,000 | 379,085,000 | 354,654,000 | 340,719,000 | 326,637,000 | 275,837,000 | 278,958,000 | 278,379,000 | 281,277,000 | 281,934,000 | 281,595,000 | 278,379,000 | 246,013,000 | 237,774,000 | 245,884,000 | 215,427,000 | 155,415,000 | 159,514,000 | 108,346,000 | 110,158,000 | 116,973,000 | 119,671,000 | 125,627,000 |
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 4,363,000 | 1,885,000 | 1,948,000 | 3,547,000 | 4,756,000 | 4,726,000 | 8,002,000 | 10,675,000 | 6,726,000 | 9,326,000 | 4,097,000 | 7,932,000 | 11,761,000 | 4,352,000 | 6,000,000 | 1,245,000 | 5,985,000 | 9,540,000 | 5,895,000 | 5,699,000 | 6,305,000 | 5,737,000 | 6,074,000 | 5,945,000 | 6,596,000 | 6,689,000 | 6,504,000 | 8,884,000 | 5,622,000 | 4,745,000 | 4,902,000 | 4,696,000 | 3,268,000 | 3,714,000 | 5,488,000 | 4,056,000 | 1,952,000 | 3,377,000 | 2,044,000 | 2,572,000 | 2,767,000 | 1,543,000 | 1,614,000 | 2,343,000 | 567,000 | 1,874,000 | 1,284,000 | 2,041,000 | 840,000 | 1,481,000 | 918,000 | 2,371,000 |
accrued expenses and other current liabilities | 6,859,000 | 7,575,000 | 12,751,000 | 10,853,000 | 8,314,000 | 10,575,000 | 13,547,000 | 12,830,000 | 10,630,000 | 11,603,000 | 18,339,000 | 18,196,000 | 15,482,000 | 15,163,000 | 20,936,000 | 19,191,000 | 21,740,000 | 22,429,000 | 17,695,000 | 15,744,000 | 11,542,000 | 14,159,000 | 13,576,000 | 9,807,000 | 9,411,000 | 15,920,000 | 13,997,000 | 11,607,000 | 11,152,000 | 9,892,000 | 9,127,000 | 7,041,000 | 5,697,000 | 7,970,000 | 5,634,000 | 5,098,000 | 4,479,000 | 4,512,000 | 4,583,000 | 2,632,000 | 3,165,000 | 3,962,000 | ||||||||||
liability related to the sale of future royalties | 31,461,000 | 31,981,000 | 30,710,000 | 27,755,000 | 30,681,000 | 32,743,000 | 34,462,000 | 32,295,000 | 33,671,000 | 36,512,000 | 35,076,000 | 36,693,000 | ||||||||||||||||||||||||||||||||||||||||
operating lease liabilities | 3,759,000 | 3,287,000 | 3,146,000 | 2,394,000 | 2,196,000 | 1,006,000 | 1,524,000 | 2,431,000 | 3,581,000 | 4,966,000 | 5,275,000 | 5,368,000 | 4,923,000 | 3,486,000 | 2,891,000 | 2,599,000 | 3,013,000 | 4,203,000 | 5,034,000 | 5,175,000 | 5,197,000 | 4,261,000 | 4,264,000 | 3,764,000 | 3,132,000 | |||||||||||||||||||||||||||
total current liabilities | 46,442,000 | 44,728,000 | 48,555,000 | 44,549,000 | 45,947,000 | 49,050,000 | 57,535,000 | 58,231,000 | 54,608,000 | 62,407,000 | 62,787,000 | 68,189,000 | 32,166,000 | 23,001,000 | 29,827,000 | 23,035,000 | 30,738,000 | 36,172,000 | 28,624,000 | 26,618,000 | 23,044,000 | 24,157,000 | 23,914,000 | 19,516,000 | 19,139,000 | 22,609,000 | 20,501,000 | 20,491,000 | 22,632,000 | 16,025,000 | 14,029,000 | 17,117,000 | 19,222,000 | 20,982,000 | 11,122,000 | 9,154,000 | 6,431,000 | 7,889,000 | 9,569,000 | 11,988,000 | 10,872,000 | 6,704,000 | 7,312,000 | 19,790,000 | 19,866,000 | 4,746,000 | 4,268,000 | 4,419,000 | 2,568,000 | 4,526,000 | 2,941,000 | 4,951,000 |
liability related to the sale of future royalties, net of current portion | 97,309,000 | 102,822,000 | 111,132,000 | 119,943,000 | 125,379,000 | 129,738,000 | 134,779,000 | 141,889,000 | 147,776,000 | 151,612,000 | 159,429,000 | 164,979,000 | ||||||||||||||||||||||||||||||||||||||||
operating lease liabilities, net of current portion | 52,777,000 | 53,782,000 | 54,757,000 | 55,656,000 | 56,536,000 | 56,453,000 | 53,943,000 | 48,136,000 | 43,412,000 | 20,524,000 | 21,238,000 | 22,333,000 | 23,073,000 | 21,859,000 | 22,372,000 | 22,209,000 | 15,115,000 | 1,126,000 | 1,637,000 | 2,644,000 | 3,520,000 | 3,838,000 | 4,547,000 | 5,330,000 | 5,987,000 | |||||||||||||||||||||||||||
series 1 nonconvertible preferred stock | 1,311,000 | 1,311,000 | 1,311,000 | 1,350,000 | 1,350,000 | 1,350,000 | 1,350,000 | 1,423,000 | 1,423,000 | 1,423,000 | 1,423,000 | 1,423,000 | 1,423,000 | 1,423,000 | 1,423,000 | 1,506,000 | 1,506,000 | 1,506,000 | 1,479,000 | 1,479,000 | 1,479,000 | 1,479,000 | 1,628,000 | 1,628,000 | 1,628,000 | 1,628,000 | 1,628,000 | 1,628,000 | 1,628,000 | 1,628,000 | 1,528,000 | 1,528,000 | 1,528,000 | 762,000 | 164,000 | 162,000 | 161,000 | 159,000 | 158,000 | 156,000 | 164,000 | 163,000 | 185,000 | 185,000 | 183,000 | 202,000 | 213,000 | 206,000 | ||||
other long-term liabilities | 278,000 | 269,000 | 260,000 | 252,000 | 243,000 | 235,000 | 231,000 | 227,000 | 224,000 | 649,000 | 663,000 | 426,000 | 408,000 | 414,000 | 454,000 | 441,000 | 876,000 | 558,000 | 846,000 | 994,000 | 974,000 | 1,078,000 | 1,058,000 | 1,036,000 | 1,933,000 | 3,100,000 | 3,258,000 | 3,249,000 | 3,121,000 | 2,895,000 | 2,627,000 | 2,607,000 | 2,390,000 | 2,410,000 | 2,394,000 | 2,355,000 | 2,357,000 | 2,042,000 | 1,963,000 | 1,813,000 | 1,774,000 | 1,713,000 | 538,000 | 252,000 | 238,000 | 229,000 | 405,000 | 389,000 | 373,000 | 359,000 | 535,000 | 534,000 |
total liabilities | 198,117,000 | 202,912,000 | 216,015,000 | 221,750,000 | 229,455,000 | 236,826,000 | 247,838,000 | 249,906,000 | 247,443,000 | 236,615,000 | 245,540,000 | 257,350,000 | 57,070,000 | 46,697,000 | 54,076,000 | 47,191,000 | 48,235,000 | 39,362,000 | 32,586,000 | 31,735,000 | 29,017,000 | 30,552,000 | 31,147,000 | 27,510,000 | 28,687,000 | 27,337,000 | 25,387,000 | 25,368,000 | 27,381,000 | 20,548,000 | 18,184,000 | 21,252,000 | 23,140,000 | 24,961,000 | 14,971,000 | 12,947,000 | 10,211,000 | 11,341,000 | 12,927,000 | 15,180,000 | 14,100,000 | 9,856,000 | 9,492,000 | 21,669,000 | 21,714,000 | 6,761,000 | 6,561,000 | 6,631,000 | 4,578,000 | 6,505,000 | 5,260,000 | 7,252,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock; 0.01 par value per share... | 291,000 | 290,000 | 214,000 | 214,000 | 214,000 | 213,000 | 212,000 | 212,000 | 212,000 | 212,000 | 211,000 | 210,000 | 210,000 | 209,000 | 208,000 | 207,000 | 206,000 | 202,000 | 202,000 | 202,000 | 201,000 | 201,000 | 201,000 | 200,000 | 198,000 | 197,000 | 197,000 | 197,000 | 194,000 | 194,000 | 194,000 | 193,000 | 191,000 | 191,000 | 191,000 | 191,000 | ||||||||||||||||
additional paid-in capital | 546,988,000 | 543,497,000 | 469,771,000 | 465,696,000 | 461,522,000 | 456,962,000 | 451,340,000 | 443,573,000 | 438,128,000 | 432,608,000 | 424,693,000 | 418,001,000 | 410,803,000 | 405,468,000 | 398,029,000 | 388,267,000 | 376,545,000 | 351,033,000 | 344,737,000 | 338,576,000 | 332,145,000 | 326,963,000 | 321,985,000 | 314,005,000 | 304,672,000 | 298,409,000 | 293,188,000 | 288,512,000 | 283,530,000 | 276,526,000 | 271,365,000 | 264,354,000 | 260,752,000 | 256,241,000 | 251,964,000 | 248,654,000 | 245,397,000 | 242,081,000 | 239,252,000 | 235,500,000 | 232,111,000 | 229,957,000 | 228,001,000 | 226,295,000 | 224,622,000 | 221,580,000 | 220,741,000 | 219,492,000 | 218,188,000 | 217,741,000 | 217,334,000 | 217,073,000 |
accumulated other comprehensive loss | -734,000 | -329,000 | -653,000 | -667,000 | -534,000 | -1,174,000 | -1,504,000 | -1,815,000 | -2,675,000 | -3,724,000 | -3,620,000 | -3,037,000 | -12,000 | -257,000 | -398,000 | -595,000 | -794,000 | -458,000 | -74,000 | -17,000 | -92,000 | -100,000 | -4,000 | |||||||||||||||||||||||||||||
accumulated deficit | -429,958,000 | -416,867,000 | -404,929,000 | -386,229,000 | -367,974,000 | -345,330,000 | -323,040,000 | -294,217,000 | -271,559,000 | -240,402,000 | -206,995,000 | -178,888,000 | -139,823,000 | -102,165,000 | -2,250,000 | -31,003,000 | -73,012,000 | -67,970,000 | -118,023,000 | -112,820,000 | -107,450,000 | -103,007,000 | -98,869,000 | |||||||||||||||||||||||||||||
total stockholders' equity | 116,587,000 | 126,591,000 | 64,717,000 | 79,279,000 | 93,538,000 | 111,816,000 | 128,814,000 | 148,915,000 | 166,114,000 | 191,884,000 | 216,735,000 | 237,819,000 | 269,375,000 | 300,837,000 | 321,334,000 | 338,023,000 | 358,583,000 | 399,429,000 | 417,850,000 | 436,032,000 | 451,995,000 | 455,580,000 | 480,557,000 | 485,991,000 | 482,287,000 | 462,492,000 | 448,097,000 | 436,210,000 | 426,835,000 | 393,679,000 | 360,901,000 | 333,402,000 | 317,579,000 | 301,676,000 | 260,866,000 | 266,011,000 | 268,168,000 | |||||||||||||||
total liabilities and stockholders' equity | 314,704,000 | 329,503,000 | 280,732,000 | 301,029,000 | 322,993,000 | 348,642,000 | 376,652,000 | 398,821,000 | 413,557,000 | 428,499,000 | 462,275,000 | 495,169,000 | 326,445,000 | 347,534,000 | 375,410,000 | 385,214,000 | 406,818,000 | 438,791,000 | 450,436,000 | 467,767,000 | 481,012,000 | 486,132,000 | 511,704,000 | 513,501,000 | 510,974,000 | 489,829,000 | 473,484,000 | 461,578,000 | 454,216,000 | 414,227,000 | 379,085,000 | 354,654,000 | 340,719,000 | 326,637,000 | 275,837,000 | 278,958,000 | 278,379,000 | |||||||||||||||
short-term restricted cash | 608,000 | 608,000 | 608,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive gain | -339,000 | -402,000 | -224,000 | -29,000 | 302,000 | |||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 3,968,000 | 3,968,000 | 3,968,000 | 3,968,000 | 3,968,000 | 3,968,000 | 3,968,000 | 3,968,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 608,000 | 436,000 | 436,000 | 436,000 | 436,000 | 436,000 | 436,000 | 436,000 | 436,000 | ||||||||
retained earnings | -73,179,000 | 48,576,000 | 73,175,000 | 97,199,000 | 119,244,000 | 127,572,000 | 156,913,000 | 171,178,000 | 177,183,000 | 163,740,000 | 154,549,000 | 147,513,000 | 143,368,000 | 117,357,000 | 89,937,000 | 69,649,000 | 57,094,000 | 45,356,000 | 8,848,000 | 17,274,000 | 22,666,000 | 27,646,000 | 29,448,000 | 30,524,000 | 32,169,000 | 5,980,000 | 168,000 | |||||||||||||||||||||||||
(accumulated deficit) retained earnings | -46,831,000 | -15,131,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets | 345,000 | 345,000 | 345,000 | 345,000 | 15,289,000 | 12,418,000 | 10,656,000 | 11,341,000 | 10,149,000 | 9,052,000 | 9,248,000 | 8,375,000 | 7,929,000 | 7,567,000 | 7,568,000 | 10,123,000 | 17,723,000 | 13,903,000 | 10,363,000 | 1,147,000 | 1,581,000 | 1,581,000 | 1,447,000 | 1,757,000 | 1,451,000 | 1,348,000 | 11,123,000 | 11,183,000 | ||||||||||||||||||||||||
accumulated other comprehensive income | -382,000 | -264,000 | 55,000 | 405,000 | 844,000 | 1,458,000 | 608,000 | 234,000 | 146,000 | 163,000 | -112,000 | -137,000 | -108,000 | -85,000 | 19,000 | 117,000 | 201,000 | -189,000 | 33,000 | 61,000 | 32,000 | -2,000 | -94,000 | -7,000 | ||||||||||||||||||||||||||||
income taxes payable | 5,858,000 | 1,388,000 | 5,380,000 | 10,257,000 | 9,298,000 | 2,942,000 | 6,784,000 | 4,940,000 | 1,199,000 | 2,229,000 | 14,537,000 | 16,896,000 | ||||||||||||||||||||||||||||||||||||||||
warrant liability | 807,000 | 1,291,000 | 1,276,000 | 1,262,000 | 1,251,000 | 1,237,000 | 1,223,000 | 1,290,000 | 1,276,000 | 1,457,000 | 1,442,000 | 1,427,000 | 1,584,000 | 1,675,000 | 1,617,000 | 1,637,000 | 1,620,000 | 1,784,000 | 1,767,000 | |||||||||||||||||||||||||||||||||
common stock; 0.01 par value... | 190,000 | 190,000 | 190,000 | 190,000 | 188,000 | 187,000 | 189,000 | 189,000 | 188,000 | 188,000 | 188,000 | 187,000 | 182,000 | 181,000 | 180,000 | 180,000 | ||||||||||||||||||||||||||||||||||||
unbilled receivables | 1,009,000 | 433,000 | 1,376,000 | 1,550,000 | 1,882,000 | 2,770,000 | 2,259,000 | 1,604,000 | 929,000 | 784,000 | 981,000 | 768,000 | ||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 269,936,000 | 269,007,000 | 266,415,000 | 264,279,000 | 236,157,000 | 228,282,000 | 224,215,000 | 193,713,000 | 148,654,000 | 152,953,000 | 101,715,000 | 105,580,000 | 110,468,000 | 114,411,000 | 118,375,000 | |||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 281,277,000 | 281,934,000 | 281,595,000 | 278,379,000 | 246,013,000 | 237,774,000 | 245,884,000 | 215,427,000 | 155,415,000 | 159,514,000 | 108,346,000 | 110,158,000 | ||||||||||||||||||||||||||||||||||||||||
treasury stock | -2,000 | -2,000 | -2,000 | -2,000 | -2,000 | -2,000 | -2,000 | -2,000 | -2,000 | -2,000 | ||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 3,469,000 | 2,910,000 | 2,403,000 | 2,872,000 | 2,984,000 | 2,327,000 | 1,723,000 | 3,035,000 | 2,023,000 | 2,465,000 | ||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 51,000 | 5,000 | 10,000 | 115,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 22,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable and convertible preferred stock and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable convertible preferred stock (series c, d, e, f, g-1 and g-2); 0.01 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible preferred stock (series a and b); 0.01 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable and convertible preferred stock and stockholders’ equity | 116,973,000 | 119,671,000 | 125,627,000 |
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 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 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 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||
net loss | -13,091,000 | -11,938,000 | -18,700,000 | -18,255,000 | -22,644,000 | -22,290,000 | -28,823,000 | -22,658,000 | -31,157,000 | -33,407,000 | ||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 3,748,000 | 3,810,000 | 4,034,000 | 4,177,000 | 4,688,000 | 5,666,000 | 7,718,000 | 5,417,000 | 5,561,000 | 8,099,000 | 6,716,000 | 6,998,000 | 7,363,000 | 7,139,000 | 6,833,000 | 7,603,000 | 5,353,000 | 5,475,000 | 5,280,000 | 4,883,000 | 4,745,000 | 5,098,000 | 4,512,000 | 4,164,000 | 4,707,000 | 5,843,000 | 4,110,000 | 4,025,000 | 3,590,000 | 4,120,000 | 3,210,000 | 3,102,000 | 2,510,000 | 2,470,000 | 2,382,000 | 1,992,000 | 1,429,000 | 1,028,000 | 795,000 | 776,000 | 752,000 | 359,000 | 286,000 | 239,000 |
depreciation and amortization expense | 1,209,000 | 1,230,000 | 1,284,000 | 1,210,000 | 1,203,000 | 889,000 | 479,000 | 594,000 | 621,000 | 642,000 | 669,000 | 651,000 | 540,000 | 511,000 | 655,000 | 716,000 | 806,000 | 823,000 | 834,000 | 871,000 | 909,000 | 904,000 | 891,000 | 885,000 | 802,000 | 680,000 | 661,000 | 657,000 | 613,000 | 587,000 | 564,000 | 552,000 | 455,000 | 434,000 | 433,000 | 339,000 | 141,000 | 129,000 | 110,000 | 88,000 | 79,000 | 75,000 | 73,000 | 61,000 |
non-cash interest associated with the sale of future royalties | 233,000 | 696,000 | 769,000 | -96,000 | -767,000 | -536,000 | ||||||||||||||||||||||||||||||||||||||
non-cash royalty revenue | 773,000 | -1,879,000 | 1,737,000 | -1,845,000 | 1,106,000 | -1,281,000 | 1,836,000 | -499,000 | 526,000 | 487,000 | ||||||||||||||||||||||||||||||||||
premium paid on marketable securities | -281,000 | -756,000 | 0 | -31,000 | 0 | -44,000 | -601,000 | -2,189,000 | -213,000 | -1,025,000 | -481,000 | -988,000 | -1,217,000 | -273,000 | ||||||||||||||||||||||||||||||
amortization of premiums on marketable securities | 302,000 | 20,000 | -958,000 | 13,000 | 816,000 | 632,000 | -1,202,000 | -235,000 | 25,000 | 274,000 | ||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment | 0 | 0 | 0 | 6,000 | 143,000 | 0 | ||||||||||||||||||||||||||||||||||||||
change in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 684,000 | -1,611,000 | 1,451,000 | -1,541,000 | 926,000 | -1,072,000 | 1,530,000 | -420,000 | 417,000 | 441,000 | 10,278,000 | -1,097,000 | 4,790,000 | -2,267,000 | -839,000 | -763,000 | -1,952,000 | -1,492,000 | 11,611,000 | -8,251,000 | -4,839,000 | -1,257,000 | -6,946,000 | -4,736,000 | 30,255,000 | -2,681,000 | -9,943,000 | -13,213,000 | -20,940,000 | -12,495,000 | -3,103,000 | 1,448,000 | 1,137,000 | -974,000 | 4,865,000 | -2,580,000 | 69,545,000 | -74,902,000 | -1,325,000 | 599,000 | -719,000 | 529,000 | 68,000 | -207,000 |
prepaid expenses and other current assets | -2,468,000 | 4,248,000 | 1,650,000 | -1,383,000 | 1,827,000 | 1,729,000 | 2,847,000 | -4,328,000 | 2,313,000 | 18,000 | 3,808,000 | -2,587,000 | 3,462,000 | -4,501,000 | -1,905,000 | 2,538,000 | -2,051,000 | 6,962,000 | -4,137,000 | -1,307,000 | -1,968,000 | 1,146,000 | 2,348,000 | -3,595,000 | -6,416,000 | -3,182,000 | 4,950,000 | -4,499,000 | -830,000 | -539,000 | 3,094,000 | -530,000 | -1,031,000 | -542,000 | 885,000 | -276,000 | -367,000 | 409,000 | 407,000 | 454,000 | -698,000 | 405,000 | -16,000 | -562,000 |
income tax receivable | 24,000 | 33,812,000 | -1,392,000 | -445,000 | 456,000 | -424,000 | -297,000 | -730,000 | -5,087,000 | 2,857,000 | -71,000 | 15,000 | 10,000 | 20,000 | -6,685,000 | |||||||||||||||||||||||||||||
operating lease, right-of-use assets | 567,000 | 546,000 | 701,000 | 951,000 | 1,126,000 | 1,530,000 | 1,538,000 | 2,041,000 | 1,067,000 | 1,450,000 | 1,411,000 | 1,296,000 | 1,057,000 | 834,000 | 844,000 | 1,148,000 | 1,399,000 | 1,454,000 | 1,413,000 | 1,152,000 | 1,002,000 | 520,000 | ||||||||||||||||||||||
other long-term assets | -51,000 | -1,000 | 11,000 | 82,000 | 578,000 | 38,000 | 27,000 | -5,000 | 7,000 | |||||||||||||||||||||||||||||||||||
accounts payable | 2,478,000 | -63,000 | -723,000 | -1,293,000 | 873,000 | -168,000 | -1,538,000 | 863,000 | -4,913,000 | 5,174,000 | -3,833,000 | -3,281,000 | 6,649,000 | -686,000 | 3,921,000 | -5,082,000 | 3,579,000 | 180,000 | -560,000 | 575,000 | -211,000 | -179,000 | 152,000 | -1,247,000 | 2,762,000 | 124,000 | -129,000 | 881,000 | 694,000 | -129,000 | -2,084,000 | 2,029,000 | 774,000 | -483,000 | 1,011,000 | 149,000 | 1,784,000 | -1,296,000 | 589,000 | -506,000 | 964,000 | -648,000 | 735,000 | -151,000 |
accrued expenses | -716,000 | -5,176,000 | 2,418,000 | 2,523,000 | -1,973,000 | -2,910,000 | 401,000 | 1,662,000 | -973,000 | -6,736,000 | 792,000 | 2,702,000 | 547,000 | -6,599,000 | 1,776,000 | -2,445,000 | 4,679,000 | 1,968,000 | 4,201,000 | -2,498,000 | 568,000 | -5,989,000 | 1,794,000 | 2,697,000 | 661,000 | 598,000 | 693,000 | 2,089,000 | 1,555,000 | -2,494,000 | 2,298,000 | 583,000 | -88,000 | 2,276,000 | -480,000 | 150,000 | 84,000 | -475,000 | 17,000 | 518,000 | 599,000 | -1,317,000 | 1,003,000 | 81,000 |
operating lease liabilities | -533,000 | -834,000 | -147,000 | -780,000 | 719,000 | 1,445,000 | 3,915,000 | 3,216,000 | -1,114,000 | -1,023,000 | -1,425,000 | -1,005,000 | 580,000 | -717,000 | -471,000 | -737,000 | -1,536,000 | -1,546,000 | -1,508,000 | -1,289,000 | -1,089,000 | -593,000 | ||||||||||||||||||||||
other long-term liabilities | 9,000 | 9,000 | 8,000 | 9,000 | 8,000 | 4,000 | 4,000 | 3,000 | -425,000 | -14,000 | 237,000 | 18,000 | -6,000 | -40,000 | 13,000 | -435,000 | -288,000 | -148,000 | 20,000 | -104,000 | 20,000 | -67,000 | -136,000 | 31,000 | 149,000 | 247,000 | 288,000 | 40,000 | 237,000 | -1,000 | 72,000 | 57,000 | 95,000 | 167,000 | 58,000 | 77,000 | 14,000 | 9,000 | -176,000 | 16,000 | 16,000 | 14,000 | -184,000 | 11,000 |
net cash from operating activities | -7,156,000 | -11,699,000 | -6,489,000 | 17,506,000 | -13,488,000 | -16,801,000 | -10,400,000 | -14,775,000 | -28,601,000 | -24,988,000 | -21,602,000 | -32,128,000 | -13,783,000 | -35,641,000 | -15,534,000 | -29,602,000 | -21,021,000 | -29,506,000 | -4,579,000 | -14,890,000 | -15,461,000 | 12,363,000 | 8,545,000 | 2,533,000 | 30,086,000 | 30,254,000 | 28,341,000 | 4,048,000 | -7,578,000 | 4,409,000 | 57,306,000 | -4,796,000 | -2,126,000 | -2,112,000 | 10,054,000 | 29,993,000 | 98,861,000 | -5,610,000 | -4,932,000 | 35,112,000 | -4,130,000 | -5,871,000 | -2,503,000 | -5,922,000 |
capital expenditures | -15,000 | -143,000 | -1,458,000 | -155,000 | -2,538,000 | -8,745,000 | -8,951,000 | -6,542,000 | -1,668,000 | -787,000 | -1,368,000 | -2,151,000 | -2,383,000 | -3,156,000 | -1,437,000 | -251,000 | -33,000 | -399,000 | -130,000 | -188,000 | -330,000 | -488,000 | -296,000 | -2,230,000 | -2,507,000 | -384,000 | -623,000 | -1,102,000 | -752,000 | -504,000 | -234,000 | -741,000 | 0 | 0 | -1,513,000 | -2,197,000 | -100,000 | -256,000 | -485,000 | -378,000 | -141,000 | -24,000 | -202,000 | -52,000 |
free cash flows | -7,171,000 | -11,842,000 | -7,947,000 | 17,351,000 | -16,026,000 | -25,546,000 | -19,351,000 | -21,317,000 | -30,269,000 | -25,775,000 | -22,970,000 | -34,279,000 | -16,166,000 | -38,797,000 | -16,971,000 | -29,853,000 | -21,054,000 | -29,905,000 | -4,709,000 | -15,078,000 | -15,791,000 | 11,875,000 | 8,249,000 | 303,000 | 27,579,000 | 29,870,000 | 27,718,000 | 2,946,000 | -8,330,000 | 3,905,000 | 57,072,000 | -5,537,000 | -2,126,000 | -2,112,000 | 8,541,000 | 27,796,000 | 98,761,000 | -5,866,000 | -5,417,000 | 34,734,000 | -4,271,000 | -5,895,000 | -2,705,000 | -5,974,000 |
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||
purchase of marketable securities | -41,950,000 | -148,624,000 | -68,621,000 | -85,992,000 | 1,000 | -95,149,000 | -65,289,000 | -146,845,000 | -106,117,000 | -176,647,000 | -23,252,000 | -67,375,000 | -8,732,000 | -38,083,000 | 601,000 | -136,363,000 | -66,912,000 | -104,674,000 | -70,966,000 | -117,461,000 | -195,930,000 | -81,670,000 | -152,166,000 | -119,546,000 | -114,027,000 | -79,355,000 | -45,011,000 | -54,710,000 | -65,149,000 | -34,949,000 | ||||||||||||||
proceeds from maturities and sale of marketable securities | 53,907,000 | 101,469,000 | 72,375,000 | 59,664,000 | 53,185,000 | 77,648,000 | 28,023,000 | 95,346,000 | 125,581,000 | 134,515,000 | 38,400,000 | 54,554,000 | 72,115,000 | 93,057,000 | 92,500,000 | 87,417,000 | 73,800,000 | 80,748,000 | 144,018,000 | 69,053,000 | 155,995,000 | 98,999,000 | ||||||||||||||||||||||
purchase of property and equipment | -15,000 | -143,000 | -1,458,000 | -155,000 | -2,538,000 | -8,745,000 | -8,951,000 | -6,542,000 | -1,668,000 | -787,000 | -1,368,000 | -2,151,000 | -2,383,000 | -3,156,000 | -1,437,000 | -251,000 | -33,000 | -399,000 | -130,000 | -188,000 | -330,000 | -488,000 | -296,000 | -2,230,000 | -2,507,000 | -384,000 | -623,000 | -1,102,000 | -752,000 | -504,000 | -234,000 | -741,000 | ||||||||||||
net cash from investing activities | 11,942,000 | -47,298,000 | 2,296,000 | -26,483,000 | -4,369,000 | 68,903,000 | 19,073,000 | -6,345,000 | 58,624,000 | -13,117,000 | 11,836,000 | -145,748,000 | 46,765,000 | 33,569,000 | 28,231,000 | 16,220,000 | 72,683,000 | -43,705,000 | 25,458,000 | -17,445,000 | 2,504,000 | -37,201,000 | -52,208,000 | -14,847,000 | 1,322,000 | -20,931,000 | -7,949,000 | -31,462,000 | 6,457,000 | -2,448,000 | -14,901,000 | 7,658,000 | -6,147,000 | -31,427,000 | -457,000 | -5,632,000 | -107,485,000 | 7,027,000 | 9,213,000 | -27,313,000 | 17,248,000 | 1,349,000 | -7,638,000 | -48,219,000 |
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from october 2025 public offering, net of issuance costs of 4,802 | 0 | 69,948,000 | ||||||||||||||||||||||||||||||||||||||||||
payments on royalty sale liability, net of imputed interest | -7,039,000 | -5,856,000 | -8,362,000 | -6,421,000 | -6,760,000 | -4,943,000 | -7,264,000 | -6,675,000 | -6,373,000 | -7,167,000 | ||||||||||||||||||||||||||||||||||
payments for settlement of share-based awards | -305,000 | -97,000 | -10,000 | -3,000 | -127,000 | -137,000 | -19,000 | 0 | -92,000 | -183,000 | -23,000 | 0 | -2,909,000 | -825,000 | -1,000 | 0 | 0 | 0 | 0 | -534,000 | 0 | -1,140,000 | 0 | 0 | 1,000 | 0 | ||||||||||||||||||
proceeds from the exercise of stock options | 49,000 | 141,000 | 51,000 | 0 | 0 | 94,000 | 68,000 | 28,000 | ||||||||||||||||||||||||||||||||||||
net cash from financing activities | -7,295,000 | 64,136,000 | -8,321,000 | -6,424,000 | -6,887,000 | -4,986,000 | -7,215,000 | -6,647,000 | -6,414,000 | -7,350,000 | -23,000 | 199,875,000 | -2,027,000 | 301,000 | 2,930,000 | 4,120,000 | 943,000 | 686,000 | 1,152,000 | 299,000 | 233,000 | 1,166,000 | 687,000 | 490,000 | 257,000 | 1,140,000 | 1,033,000 | 2,965,000 | -6,000 | 417,000 | 1,007,000 | 190,000 | 61,000 | 1,968,000 | 530,000 | 146,000 | 245,000 | 2,014,000 | 44,000 | 474,000 | 557,000 | 89,000 | 122,000 | -1,445,000 |
net increase in cash, cash equivalents and restricted cash | -2,509,000 | 5,139,000 | -12,514,000 | -15,401,000 | -24,744,000 | 47,116,000 | 1,458,000 | -27,767,000 | -9,789,000 | 21,999,000 | 30,955,000 | -1,771,000 | -72,525,000 | -23,672,000 | -11,824,000 | 31,665,000 | 10,463,000 | |||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 35,658,000 | 0 | 0 | 0 | 41,201,000 | 0 | 0 | 0 | 89,356,000 | 0 | 47,962,000 | 0 | 0 | 0 | 0 | 0 | 87,739,000 | 0 | 51,838,000 | 0 | 0 | 0 | 64,510,000 | ||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | -2,509,000 | 40,797,000 | -12,514,000 | -15,401,000 | -24,744,000 | 88,317,000 | 1,458,000 | -27,767,000 | 23,609,000 | 43,901,000 | 30,955,000 | 46,191,000 | 15,627,000 | -9,262,000 | 52,605,000 | -72,525,000 | 22,031,000 | 55,703,000 | -12,724,000 | 28,166,000 | -42,976,000 | -11,824,000 | 31,665,000 | 74,973,000 | ||||||||||||||||||||
supplemental disclosure of non-cash information: | ||||||||||||||||||||||||||||||||||||||||||||
purchases of fixed assets included in accounts payable and accrued expenses | 100,000 | -1,131,000 | 2,427,000 | -819,000 | 3,624,000 | 2,313,000 | 479,000 | -651,000 | -536,000 | 532,000 | 1,079,000 | 803,000 | 238,000 | 121,000 | -1,000 | -45,000 | 62,000 | -111,000 | 216,000 | 162,000 | -1,440,000 | 294,000 | 1,304,000 | |||||||||||||||||||||
operating lease liabilities arising from obtaining right-of-use assets | 0 | 98,000 | 554,000 | 547,000 | 985,000 | 358,000 | 237,000 | 710,000 | 2,071,000 | 799,000 | 926,000 | 7,425,000 | 263,000 | 540,000 | 610,000 | 1,907,000 | 377,000 | 1,131,000 | ||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 3,074,000 | 2,379,000 | 1,609,000 | 1,705,000 | 2,472,000 | 3,008,000 | 2,523,000 | 2,612,000 | 3,432,000 | 3,143,000 | ||||||||||||||||||||||||||||||||||
cash received from tenant improvement allowances | 735,000 | 366,000 | 2,070,000 | 2,710,000 | 4,736,000 | |||||||||||||||||||||||||||||||||||||||
change in fair value of series 1 nonconvertible preferred stock | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of future royalties | 0 | |||||||||||||||||||||||||||||||||||||||||||
payments for debt issuance costs | 0 | |||||||||||||||||||||||||||||||||||||||||||
cash paid for taxes | ||||||||||||||||||||||||||||||||||||||||||||
cash received from income tax refund | 0 | |||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense associated with the sale of future royalties | 485,000 | -89,000 | -830,000 | 299,000 | 3,151,000 | |||||||||||||||||||||||||||||||||||||||
supplemental disclosure of noncash information: | ||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -45,455,000 | -9,262,000 | -32,036,000 | |||||||||||||||||||||||||||||||||||||||||
net income | -28,107,000 | -39,065,000 | -37,658,000 | -28,986,000 | -26,348,000 | -31,700,000 | -24,599,000 | -24,024,000 | -22,045,000 | -8,328,000 | -29,341,000 | 13,443,000 | 9,191,000 | 7,036,000 | 4,145,000 | 26,011,000 | 27,420,000 | 20,288,000 | 12,555,000 | 11,693,000 | 36,508,000 | -8,426,000 | -1,802,000 | -1,076,000 | -1,645,000 | 26,189,000 | 28,753,000 | 42,009,000 | -5,042,000 | 50,053,000 | -5,203,000 | -5,370,000 | -4,443,000 | -4,138,000 | ||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 14,974,000 | 657,000 | -1,185,000 | -1,153,000 | 118,000 | -918,000 | -495,000 | -438,000 | 129,000 | 2,662,000 | 7,586,000 | -3,803,000 | -2,840,000 | 1,265,000 | -1,101,000 | 382,000 | 377,000 | 11,487,000 | ||||||||||||||||||||||||||
amortization (accretion) of premiums (discounts) on marketable securities | -64,000 | -1,447,000 | -1,006,000 | -339,000 | ||||||||||||||||||||||||||||||||||||||||
other non-cash items | 0 | -2,000 | -12,000 | 0 | -2,000 | 39,000 | 9,000 | 0 | ||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 882,000 | 1,126,000 | 2,931,000 | 4,120,000 | 686,000 | 1,152,000 | 833,000 | 2,306,000 | 2,985,000 | 1,771,000 | 436,000 | 813,000 | 208,000 | 81,000 | 284,000 | 499,000 | 162,000 | 245,000 | 95,000 | 39,000 | 369,000 | 557,000 | 89,000 | 122,000 | 22,000 | |||||||||||||||||||
supplemental cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities and sales of marketable securities | 33,050,000 | 72,400,000 | 104,100,000 | 48,995,000 | 52,220,000 | 52,766,000 | ||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash as of the beginning of period | ||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash as of the end of period | ||||||||||||||||||||||||||||||||||||||||||||
amortization of premium on marketable securities | 53,000 | 190,000 | 22,000 | 88,000 | 138,000 | 158,000 | 207,000 | 294,000 | 448,000 | 562,000 | 561,000 | 471,000 | 484,000 | 434,000 | 567,000 | 635,000 | 565,000 | 296,000 | ||||||||||||||||||||||||||
amortization of (discount) premium on marketable securities | 600,000 | 560,000 | 525,000 | 431,000 | ||||||||||||||||||||||||||||||||||||||||
change in fair value of warrant liability and series 1 nonconvertible preferred stock | 100,000 | 0 | 0 | -41,000 | 114,000 | 17,000 | 15,000 | 16,000 | -75,000 | 15,000 | 17,000 | -176,000 | -102,000 | 65,000 | ||||||||||||||||||||||||||||||
income taxes payable | 0 | 0 | -5,858,000 | 4,470,000 | 4,908,000 | -6,916,000 | -6,616,000 | 714,000 | -1,206,000 | -4,294,000 | 2,307,000 | 3,741,000 | -2,359,000 | 16,896,000 | ||||||||||||||||||||||||||||||
proceeds from exercise of stock options and warrants | 709,000 | 512,000 | 4,466,000 | 1,161,000 | ||||||||||||||||||||||||||||||||||||||||
payments of capital lease obligations | -22,000 | -22,000 | -21,000 | -21,000 | -20,000 | -20,000 | -20,000 | -19,000 | -19,000 | -18,000 | -18,000 | -16,000 | ||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 21,425,000 | -24,449,000 | -1,127,000 | 2,378,000 | 43,412,000 | 3,052,000 | -8,212,000 | -31,571,000 | 10,127,000 | 24,507,000 | 3,431,000 | 4,325,000 | 8,273,000 | 13,675,000 | -4,433,000 | -10,019,000 | -55,586,000 | |||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 0 | 57,000 | 2,660,000 | 9,950,000 | 5,000 | 4,684,000 | 11,521,000 | 9,870,000 | 13,000 | 561,000 | 5,000 | 3,500,000 | 3,405,000 | 4,000 | 5,707,000 | 22,000,000 | 66,000 | |||||||||||||||||||||||||||
non-cash items: | ||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash operating and investing information: | ||||||||||||||||||||||||||||||||||||||||||||
accretion of discount on marketable securities | -330,000 | |||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing information: | ||||||||||||||||||||||||||||||||||||||||||||
income tax benefit from stock awards | 1,536,000 | |||||||||||||||||||||||||||||||||||||||||||
income tax benefit from exercise of stock options | 245,000 | 0 | -1,919,000 | |||||||||||||||||||||||||||||||||||||||||
amortization of (accretion of) premium (discount) on marketable securities | -1,236,000 | -977,000 | ||||||||||||||||||||||||||||||||||||||||||
unbilled receivables | 0 | 0 | 1,009,000 | -576,000 | 332,000 | 888,000 | -511,000 | -655,000 | -675,000 | -145,000 | 197,000 | -213,000 | ||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 65,675,000 | 0 | 0 | 0 | 0 | 0 | 21,726,000 | 0 | 30,699,000 | 0 | 0 | 0 | 8,859,000 | 0 | 0 | ||||||||||||||||||||||||||
cash and cash equivalents at end of period | 21,425,000 | -24,449,000 | -1,127,000 | 68,053,000 | 43,412,000 | 3,052,000 | -8,212,000 | -31,571,000 | 10,127,000 | 46,233,000 | -8,379,000 | 34,130,000 | 4,325,000 | 8,273,000 | 13,675,000 | 4,426,000 | -10,019,000 | -55,586,000 | ||||||||||||||||||||||||||
premium on marketable securities | -54,000 | -242,000 | -1,000 | -389,000 | 17,000 | -388,000 | 36,000 | 5,000 | -171,000 | -1,452,000 | -169,000 | -178,000 | -1,351,000 | -48,000 | -425,000 | -641,000 | ||||||||||||||||||||||||||||
maturities of marketable securities | 36,207,000 | 35,115,000 | 50,995,000 | 31,187,000 | 20,466,000 | 13,226,000 | 21,342,000 | 34,243,000 | 27,700,000 | 8,221,000 | 5,200,000 | 6,380,000 | ||||||||||||||||||||||||||||||||
sale of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||
other investing activities | ||||||||||||||||||||||||||||||||||||||||||||
payments of withholding tax for share-based awards | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
fixed assets financed by landlord | ||||||||||||||||||||||||||||||||||||||||||||
fixed assets purchased through capital lease | ||||||||||||||||||||||||||||||||||||||||||||
income tax benefit from the exercise of stock options | 2,000 | |||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -1,513,000 | -2,197,000 | -100,000 | -256,000 | -485,000 | -378,000 | -141,000 | -24,000 | -202,000 | -52,000 | ||||||||||||||||||||||||||||||||||
purchases of marketable securities | -49,939,000 | -34,622,000 | -127,679,000 | -8,153,000 | -12,655,000 | -61,178,000 | -14,351,000 | -10,221,000 | -15,635,000 | -54,547,000 | ||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash financing activities: | ||||||||||||||||||||||||||||||||||||||||||||
exercise of series 1 warrants into series 1 nonconvertible preferred stock | ||||||||||||||||||||||||||||||||||||||||||||
fixed assets financed through capital lease | ||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense | 2,000 | 2,000 | -6,000 | 5,000 | 4,000 | 5,000 | 8,000 | 7,000 | ||||||||||||||||||||||||||||||||||||
gain on sale of fixed assets | ||||||||||||||||||||||||||||||||||||||||||||
gain on sale of marketable securities | 0 | -1,000 | ||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | ||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||
sales of marketable securities | 0 | 2,210,000 | 1,008,000 | 0 | 4,040,000 | 3,373,000 | 2,999,000 | 0 | ||||||||||||||||||||||||||||||||||||
payment of capital lease obligations | ||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of property and equipment | 0 | |||||||||||||||||||||||||||||||||||||||||||
other assets | 0 | |||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 0 | -51,000 | 46,000 | -5,000 | 10,000 | -115,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from sales of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering, net of underwriting discounts and commissions | 0 | |||||||||||||||||||||||||||||||||||||||||||
payments of initial public offering costs | 0 | -1,467,000 | ||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of noncash financing activities: | ||||||||||||||||||||||||||||||||||||||||||||
accretion of redeemable convertible preferred stock to redemption value | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
conversion of preferred stock into common stock | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||
benefit from deferred income taxes | 17,000 | |||||||||||||||||||||||||||||||||||||||||||
deferred initial public offering costs included in accounts payable and accrued expenses | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering, net of commissions | ||||||||||||||||||||||||||||||||||||||||||||
exercise of series 1 warrant into series 1 nonconvertible preferred stock | 0 | |||||||||||||||||||||||||||||||||||||||||||
initial public offering costs included in accounts payable or accrued expenses | ||||||||||||||||||||||||||||||||||||||||||||
change in fair value of warrant liability | 17,000 | -164,000 | 17,000 | |||||||||||||||||||||||||||||||||||||||||
gain on embedded derivative | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes | ||||||||||||||||||||||||||||||||||||||||||||
repayment of convertible notes |
