Equillium, Inc(NASDAQ:EQ)

Equillium, Inc., a clinical-stage biotechnology company, develops and sells products to treat severe autoimmune and inflammatory, or immuno-inflammatory disorders with unmet medical need. Its primary product candidate is itolizumab, a clinical-stage monoclonal antibody that targets the novel immune ...
Website: http://www.equilliumbio.com
Founded: 2017
Full Time Employees: 26
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating expenses: | |||||||||||||||||||||||||||||||
research and development | 5,924,000 | 1,536,000 | 1,301,000 | 4,083,000 | 9,743,000 | 7,315,000 | 9,562,000 | 10,808,000 | 9,272,000 | 9,184,000 | 8,974,000 | 9,610,000 | 10,763,000 | 8,525,000 | 8,771,000 | 9,488,000 | 10,763,000 | 7,549,000 | 6,965,000 | 5,985,000 | 5,880,000 | 6,567,000 | 4,218,000 | 3,893,000 | 4,706,000 | 5,449,000 | 4,182,000 | 4,250,000 | 3,759,000 | 2,517,936 | 1,222,296 |
general and administrative | 2,946,000 | 2,426,000 | 3,274,000 | 2,145,000 | 3,737,000 | 1,775,000 | 3,278,000 | 3,145,000 | 3,715,000 | 3,227,000 | 3,519,000 | 3,105,000 | 3,517,000 | 5,192,000 | 4,466,000 | 4,064,000 | 3,517,000 | 2,838,000 | 2,896,000 | 2,858,000 | 2,815,000 | 2,403,000 | 2,298,000 | 2,717,000 | 2,746,000 | 2,167,000 | 2,142,000 | 2,189,000 | 2,589,000 | 1,710,162 | 1,003,584 |
total operating expenses | 8,870,000 | 3,962,000 | 4,575,000 | 6,228,000 | 13,480,000 | 9,090,000 | 12,840,000 | 13,953,000 | 12,987,000 | 12,411,000 | 12,493,000 | 12,715,000 | 37,329,000 | 13,717,000 | 13,237,000 | 13,552,000 | 37,329,000 | 10,387,000 | 9,861,000 | 8,843,000 | 8,695,000 | 8,970,000 | 6,516,000 | 6,610,000 | 7,452,000 | 7,616,000 | 6,324,000 | 6,439,000 | 6,348,000 | 4,228,098 | 2,225,880 |
income from operations | -8,870,000 | -3,962,000 | -4,575,000 | -6,228,000 | -2,791,000 | -4,698,000 | -679,000 | -100,000 | -4,108,000 | -3,200,000 | -3,623,000 | -3,591,000 | -37,329,000 | 2,042,000 | -13,237,000 | -13,552,000 | -37,329,000 | -10,387,000 | -9,861,000 | -8,843,000 | -8,695,000 | -8,970,000 | -6,516,000 | -6,610,000 | -7,452,000 | -7,616,000 | -6,324,000 | -6,439,000 | -6,348,000 | -4,228,098 | -2,225,880 |
yoy | 217.81% | -15.67% | 573.78% | 6128.00% | -32.06% | 46.81% | -81.26% | -97.22% | -89.00% | -256.71% | -72.63% | -73.50% | 0.00% | -119.66% | 34.24% | 53.25% | 329.32% | 15.80% | 51.34% | 33.78% | 16.68% | 17.78% | 3.04% | 2.66% | 17.39% | 80.13% | 184.11% | ||||
qoq | 123.88% | -13.40% | -26.54% | 123.15% | -40.59% | 591.90% | 579.00% | -97.57% | 28.37% | -11.68% | 0.89% | -90.38% | -1928.06% | -115.43% | -2.32% | -63.70% | 259.38% | 5.33% | 11.51% | 1.70% | -3.07% | 37.66% | -1.42% | -11.30% | -2.15% | 20.43% | -1.79% | 1.43% | 50.14% | 89.95% | |
operating margin % | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -26.11% | -106.97% | -5.58% | -0.72% | -46.27% | -34.74% | -40.85% | -39.36% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
other income, net: | |||||||||||||||||||||||||||||||
interest income | 173,000 | 303,000 | 235,000 | 122,000 | 439,000 | 239,000 | 331,000 | 371,000 | 639,000 | 517,000 | 551,000 | 627,000 | 25,000 | 201,000 | 130,000 | 64,000 | 25,000 | 10,000 | 8,000 | 13,000 | 26,000 | 53,000 | 81,000 | 122,000 | 220,000 | 294,000 | 324,000 | 375,000 | 398,000 | -282,150 | -27,544 |
other income | 43,000 | -116,000 | 110,000 | 367,000 | -382,000 | 39,000 | 341,000 | 197,000 | 142,000 | 142,000 | 22,000 | -163,000 | -58,000 | 275,000 | 114,000 | 301,000 | |||||||||||||||
total other income | 216,000 | 187,000 | 345,000 | 489,000 | 57,000 | -735,000 | 672,000 | 568,000 | 228,000 | 874,000 | 409,000 | 256,000 | -88,000 | -315,000 | 52,000 | -81,000 | 149,000 | -385,000 | 49,000 | 310,000 | 370,000 | 398,000 | |||||||||
net income | -8,654,000 | -3,775,000 | -4,230,000 | -5,739,000 | -2,734,000 | -5,794,000 | -7,000 | 468,000 | -3,940,000 | -2,342,000 | -3,710,000 | -3,343,000 | -37,417,000 | 2,773,000 | -13,655,000 | -14,129,000 | -37,417,000 | -10,621,000 | -10,282,000 | -9,158,000 | -8,991,000 | -8,918,000 | -6,597,000 | -6,461,000 | -7,837,000 | -7,567,000 | -6,014,000 | -6,069,000 | -5,950,000 | ||
yoy | 216.53% | -34.85% | 60328.57% | -1326.28% | -30.61% | 147.40% | -99.81% | -114.00% | -89.47% | -184.46% | -72.83% | -76.34% | 0.00% | -126.11% | 32.80% | 54.28% | 316.16% | 19.10% | 55.86% | 41.74% | 14.73% | 17.85% | 9.69% | 6.46% | 31.71% | ||||||
qoq | 129.25% | -10.76% | -26.29% | 109.91% | -52.81% | 82671.43% | -101.50% | -111.88% | 68.23% | -36.87% | 10.98% | -91.07% | -1449.33% | -120.31% | -3.35% | -62.24% | 252.29% | 3.30% | 12.27% | 1.86% | 0.82% | 35.18% | 2.10% | -17.56% | 3.57% | 25.82% | -0.91% | 2.00% | |||
net income margin % | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -25.58% | -131.92% | -0.06% | 3.38% | -44.37% | -25.43% | -41.83% | -36.64% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% |
other comprehensive gain, net: | |||||||||||||||||||||||||||||||
unrealized loss on available-for-sale securities | -3,000 | -22,000 | -54,000 | -180,000 | -48,000 | -3,000 | |||||||||||||||||||||||||
foreign currency translation gain | -47,000 | -346,000 | 305,000 | 793,000 | -275,000 | -166,000 | 133,000 | -348,000 | 99,000 | 71,000 | -136,000 | -244,000 | 273,000 | 359,000 | -136,000 | -24,000 | 146,000 | 51,000 | 45,000 | -12,000 | -56,000 | -308,000 | 315,000 | 1,500 | 7,000 | ||||||
total other comprehensive gain | -50,000 | ||||||||||||||||||||||||||||||
comprehensive loss | -8,704,000 | -3,682,000 | -4,345,000 | -6,085,000 | -2,451,000 | -5,010,000 | -261,000 | -3,711,000 | -2,660,000 | -3,592,000 | -3,308,000 | -37,733,000 | 2,656,000 | -13,313,000 | -13,824,000 | -37,733,000 | -10,693,000 | -10,139,000 | -9,112,000 | -8,949,000 | -9,186,000 | -6,724,000 | -6,838,000 | -7,384,000 | -7,626,000 | -6,021,000 | -6,031,000 | -5,906,000 | |||
net income per share | -0.24 | -0.08 | -0.17 | -0.11 | -0.06 | -0.11 | -0.1 | -1.17 | 0.1 | -0.4 | -0.41 | -1.17 | -0.37 | -0.35 | -0.31 | -0.33 | -0.35 | -0.31 | -0.37 | -0.45 | -0.43 | -0.35 | -0.35 | -0.34 | -0.33 | -0.44 | |||||
weighted-average number of common shares outstanding, basic and diluted | 35,586,861 | 57,304,181 | 35,254,752 | 35,357,641 | 35,424,388 | 34,414,149 | 34,726,384 | 34,878,700 | 34,449,769 | 31,865,783 | 33,727,945 | 34,352,084 | 34,292,642 | 31,865,783 | 28,806,310 | 20,355,534 | |||||||||||||||
revenue | 10,689,000 | 4,392,000 | 12,161,000 | 13,853,000 | 8,879,000 | 9,211,000 | 8,870,000 | 9,124,000 | |||||||||||||||||||||||
yoy | 20.39% | -52.32% | 37.10% | 51.83% | |||||||||||||||||||||||||||
qoq | 143.37% | -63.88% | -12.21% | 56.02% | -3.60% | 3.84% | -2.78% | ||||||||||||||||||||||||
other comprehensive loss, net: | |||||||||||||||||||||||||||||||
unrealized gain on available-for-sale securities | -750 | -9,000 | 21,000 | -6,000 | 96,000 | 30,000 | 19,000 | -36,000 | -180,000 | -41,250 | 69,000 | -5,000 | -3,000 | -39,000 | -71,000 | -69,000 | 138,000 | -25,000 | -14,000 | 39,000 | 44,000 | ||||||||||
foreign currency translation loss | -127,000 | -115,000 | -1,000 | ||||||||||||||||||||||||||||
total other comprehensive loss | -127,750 | -115,000 | |||||||||||||||||||||||||||||
net income per share | -0.24 | -0.08 | -0.17 | -0.11 | -0.06 | -0.11 | -0.1 | -1.17 | 0.1 | -0.4 | -0.41 | -1.17 | -0.37 | -0.35 | -0.31 | -0.33 | -0.35 | -0.31 | -0.37 | -0.45 | -0.43 | -0.35 | -0.35 | -0.34 | -0.33 | -0.44 | |||||
basic | -0.103 | -0.06 | -0.16 | 0.01 | |||||||||||||||||||||||||||
diluted | -0.103 | -0.06 | -0.16 | 0.01 | |||||||||||||||||||||||||||
weighted-average number of common shares outstanding: | |||||||||||||||||||||||||||||||
basic | 65,322,753 | 35,719,317 | 35,292,035 | ||||||||||||||||||||||||||||
diluted | 65,322,753 | 35,719,317 | 36,589,774 | ||||||||||||||||||||||||||||
other comprehensive income, net: | |||||||||||||||||||||||||||||||
total other comprehensive income | -346,000 | 283,000 | 784,000 | -254,000 | -172,000 | 229,000 | -318,000 | 118,000 | 35,000 | -316,000 | -117,000 | 342,000 | 305,000 | -316,000 | -72,000 | 143,000 | 46,000 | 42,000 | -268,000 | -127,000 | -377,000 | 453,000 | -59,000 | -7,000 | 38,000 | ||||||
interest expense | -232,000 | -259,000 | -255,000 | -271,000 | -267,000 | -259,000 | -255,000 | -266,000 | -266,000 | -270,000 | -271,000 | -276,000 | -276,000 | -274,000 | -273,000 | -277,000 | -2,000 | 228,214 | 1,221,100 | ||||||||||||
income before income taxes | -568,250 | -7,000 | 468,000 | -3,880,000 | -2,607,250 | -3,214,000 | -3,335,000 | -37,417,000 | |||||||||||||||||||||||
income tax expense | 60,000 | 16,000 | 496,000 | 8,000 | |||||||||||||||||||||||||||
comprehensive income | 296,000 | ||||||||||||||||||||||||||||||
other expense | -179,000 | -108,250 | -142,000 | -112,000 | -130,000 | -281,000 | -382,000 | -51,000 | -332,000 | -4,250 | -12,000 | -5,000 | |||||||||||||||||||
acquired in-process research and development | 23,049,000 | 23,049,000 | |||||||||||||||||||||||||||||
other expense, net: | |||||||||||||||||||||||||||||||
total other expense | 731,000 | -418,000 | -577,000 | -88,000 | -234,000 | -421,000 | -296,000 | 763,795 | 2,690,543 | ||||||||||||||||||||||
weighted-average common shares outstanding, basic and diluted | 29,382,806 | 29,076,562 | 27,325,372 | 21,374,240 | 17,692,731 | 17,562,551 | 17,378,096 | 17,376,236 | 17,376,236 | 17,376,236 | 12,190,245 | 11,078,840 | |||||||||||||||||||
change in fair value of biocon anti-dilution right | 817,731 | 1,496,987 | |||||||||||||||||||||||||||||
other comprehensive income: | |||||||||||||||||||||||||||||||
other expense: | |||||||||||||||||||||||||||||||
net loss and comprehensive loss | -2,064,645.5 | -4,916,423 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||
cash and cash equivalents | 61,322,000 | 30,277,000 | 33,120,000 | 11,495,000 | 14,502,000 | 18,085,000 | 15,448,000 | 11,057,000 | 11,568,000 | 23,216,000 | 34,382,000 | 25,624,000 | 24,503,000 | 59,107,000 | 25,729,000 | 23,808,000 | 26,244,000 | 50,366,000 | 77,155,000 | 73,525,000 | 50,861,000 | 23,982,000 | 49,249,000 | 24,083,000 | 20,614,000 | 13,219,000 | 27,657,000 | 22,661,000 | 21,394,000 | 28,508,534 | 4,982,505 |
prepaid expenses and other current assets | 953,000 | 761,000 | 459,000 | 457,000 | 1,714,000 | 2,403,000 | 2,760,000 | 2,695,000 | 5,147,000 | 4,748,000 | 3,836,000 | 5,235,000 | 4,804,000 | 2,874,000 | 2,254,000 | 2,920,000 | 3,262,000 | 2,659,000 | 1,476,000 | 1,923,000 | 2,536,000 | 3,011,000 | 1,623,000 | 1,572,000 | 2,147,000 | 2,288,000 | 671,000 | 852,000 | 1,022,000 | 1,185,844 | 77,805 |
total current assets | 62,275,000 | 31,038,000 | 33,579,000 | 11,952,000 | 16,216,000 | 24,978,000 | 33,646,000 | 41,887,000 | 42,480,000 | 49,349,000 | 53,911,000 | 57,356,000 | 70,220,000 | 76,735,000 | 46,776,000 | 60,482,000 | 72,085,000 | 83,370,000 | 92,170,000 | 99,566,000 | 106,615,000 | 85,174,000 | 92,160,000 | 44,178,000 | 49,822,000 | 55,431,000 | 62,909,000 | 57,796,000 | 62,629,000 | 67,099,128 | 5,060,310 |
operating lease right-of-use assets | 567,000 | 658,000 | 753,000 | 246,000 | 280,000 | 364,000 | 473,000 | 592,000 | 694,000 | 796,000 | 922,000 | 992,000 | 1,114,000 | 1,191,000 | 1,319,000 | 1,418,000 | 1,541,000 | 1,645,000 | |||||||||||||
property and equipment | 214,000 | 164,000 | 174,000 | 201,000 | 233,000 | 262,000 | 293,000 | 329,000 | 361,000 | 315,000 | 313,000 | 329,000 | 360,000 | 391,000 | 423,000 | 451,000 | 464,000 | 237,000 | 243,000 | 254,000 | 223,000 | 239,000 | 225,000 | 81,000 | 89,000 | 93,000 | 71,000 | 77,000 | 83,000 | 63,515 | 31,887 |
other assets | 27,000 | 27,000 | 45,000 | 53,000 | 62,000 | 70,000 | 79,000 | 87,000 | 96,000 | 104,000 | 113,000 | 121,000 | 145,000 | 153,000 | 57,000 | 17,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | ||||||||||
total assets | 63,083,000 | 31,887,000 | 34,506,000 | 12,399,000 | 16,729,000 | 25,604,000 | 34,457,000 | 42,861,000 | 43,597,000 | 50,530,000 | 55,225,000 | 58,764,000 | 71,790,000 | 78,421,000 | 48,631,000 | 62,472,000 | 74,235,000 | 85,405,000 | 92,470,000 | 99,837,000 | 106,838,000 | 85,428,000 | 92,385,000 | 44,259,000 | 49,911,000 | 55,539,000 | 62,995,000 | 57,888,000 | 62,727,000 | 67,162,643 | 6,421,547 |
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||
accounts payable | 1,295,000 | 755,000 | 1,082,000 | 4,812,000 | 3,058,000 | 2,676,000 | 3,666,000 | 4,486,000 | 2,778,000 | 4,707,000 | 3,635,000 | 3,026,000 | 5,692,000 | 3,977,000 | 2,469,000 | 5,091,000 | 4,210,000 | 1,225,000 | 2,669,000 | 1,816,000 | 2,324,000 | 2,766,000 | 1,681,000 | 1,761,000 | 1,801,000 | 1,873,000 | 2,675,000 | 1,974,000 | 1,588,000 | 1,119,150 | 1,230,262 |
accrued expenses | 1,609,000 | 1,816,000 | 1,740,000 | 2,272,000 | 2,798,000 | 3,483,000 | 5,049,000 | 6,903,000 | 5,646,000 | 6,697,000 | 8,304,000 | 7,537,000 | 5,443,000 | 7,239,000 | 6,326,000 | 5,377,000 | 5,626,000 | 5,886,000 | 3,859,000 | 3,164,000 | 2,593,000 | 2,813,000 | 2,631,000 | 1,626,000 | 1,910,000 | 2,010,000 | 1,599,000 | 1,688,000 | 1,464,000 | 908,827 | 1,449,492 |
current portion of operating lease liabilities | 441,000 | 363,000 | 272,000 | 150,000 | 146,000 | 197,000 | 274,000 | 350,000 | 424,000 | 440,000 | 428,000 | 416,000 | 404,000 | 408,000 | 421,000 | 434,000 | 420,000 | 376,000 | |||||||||||||
total current liabilities | 3,345,000 | 2,934,000 | 3,094,000 | 7,234,000 | 6,002,000 | 6,356,000 | 11,057,000 | 20,169,000 | 22,208,000 | 27,573,000 | 28,199,000 | 25,218,000 | 32,020,000 | 32,038,000 | 14,930,000 | 15,188,000 | 13,113,000 | 8,915,000 | 7,778,000 | 4,980,000 | 7,417,000 | 7,245,000 | 5,145,000 | 3,387,000 | 3,711,000 | 3,883,000 | 4,274,000 | 3,662,000 | 3,052,000 | 2,027,977 | 2,679,754 |
long-term operating lease liabilities | 251,000 | 356,000 | 473,000 | 109,000 | 149,000 | 187,000 | 223,000 | 259,000 | 295,000 | 384,000 | 498,000 | 609,000 | 719,000 | 824,000 | 925,000 | 1,025,000 | 1,122,000 | 1,235,000 | |||||||||||||
total liabilities | 3,596,000 | 3,290,000 | 3,567,000 | 7,343,000 | 6,151,000 | 6,543,000 | 11,280,000 | 20,428,000 | 22,503,000 | 27,957,000 | 31,117,000 | 31,783,000 | 42,521,000 | 46,479,000 | 20,471,000 | 22,205,000 | 21,605,000 | 18,900,000 | 16,668,000 | 15,064,000 | 14,958,000 | 15,574,000 | 14,259,000 | 13,287,000 | 13,565,000 | 13,691,000 | 14,036,000 | 3,825,000 | 3,233,000 | 2,227,507 | 16,800,311 |
commitments and contingencies | |||||||||||||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||||||||||||
common stock, 0.0001 par value... | 5,000 | 5,000 | 5,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 789 | 166 |
additional paid-in capital | 280,628,000 | 244,434,000 | 243,094,000 | 212,868,000 | 212,305,000 | 212,084,000 | 211,190,000 | 210,185,000 | 209,142,000 | 208,170,000 | 207,045,000 | 206,326,000 | 205,306,000 | 204,268,000 | 203,142,000 | 201,936,000 | 200,475,000 | 176,618,000 | 175,222,000 | 174,054,000 | 172,049,000 | 141,074,000 | 140,161,000 | 86,284,000 | 84,820,000 | 82,938,000 | 82,423,000 | 81,506,000 | 80,906,000 | 80,441,417 | 141,526 |
accumulated other comprehensive income | 370,000 | 363,000 | 270,000 | 385,000 | 731,000 | 781,000 | -3,000 | 251,000 | 423,000 | 140,000 | 458,000 | 340,000 | 305,000 | 76,000 | 193,000 | -297,000 | -30,000 | 97,000 | 474,000 | 21,000 | 80,000 | 87,000 | 49,000 | ||||||||
accumulated deficit | -221,516,000 | -216,205,000 | -212,430,000 | -208,200,000 | -202,461,000 | -193,807,000 | -188,013,000 | -188,006,000 | -188,474,000 | -185,740,000 | -183,398,000 | -179,688,000 | -176,345,000 | -172,405,000 | -175,178,000 | -161,523,000 | -147,394,000 | -109,977,000 | -99,356,000 | -89,074,000 | -79,916,000 | -70,925,000 | -62,007,000 | -55,410,000 | -48,949,000 | -41,112,000 | -33,545,000 | -27,531,000 | -21,462,000 | -15,512,349 | -10,520,456 |
total stockholders' equity | 59,487,000 | 28,597,000 | 30,939,000 | 5,056,000 | 10,578,000 | 19,061,000 | 23,177,000 | 22,433,000 | 21,094,000 | 22,573,000 | 24,108,000 | 26,981,000 | 29,269,000 | 31,942,000 | 28,160,000 | 40,267,000 | 52,630,000 | 66,505,000 | 75,802,000 | 84,773,000 | 91,880,000 | 69,854,000 | 78,126,000 | 30,972,000 | 36,346,000 | 41,848,000 | 48,959,000 | 54,063,000 | 59,494,000 | 64,935,136 | |
total liabilities and stockholders' equity | 63,083,000 | 31,887,000 | 34,506,000 | 12,399,000 | 16,729,000 | 25,604,000 | 34,457,000 | 42,861,000 | 43,597,000 | 50,530,000 | 55,225,000 | 58,764,000 | 71,790,000 | 78,421,000 | 48,631,000 | 62,472,000 | 74,235,000 | 85,405,000 | 92,470,000 | 99,837,000 | 106,838,000 | 85,428,000 | 92,385,000 | 44,259,000 | 49,911,000 | 55,539,000 | 62,995,000 | 57,888,000 | 62,727,000 | 67,162,643 | |
short-term investments | 4,490,000 | 10,429,000 | 22,242,000 | 20,717,000 | 17,650,000 | 11,924,000 | 22,754,000 | 37,489,000 | 11,916,000 | 18,793,000 | 33,754,000 | 42,579,000 | 30,345,000 | 13,539,000 | 24,118,000 | 53,218,000 | 58,181,000 | 41,288,000 | 18,523,000 | 27,061,000 | 39,924,000 | 34,581,000 | 34,283,000 | 40,213,000 | 37,404,750 | ||||||
accounts receivable | 5,009,000 | 5,893,000 | 5,048,000 | 3,735,000 | 3,769,000 | 3,743,000 | 3,424,000 | 2,838,000 | |||||||||||||||||||||||
current portion of deferred revenue | 2,068,000 | 8,430,000 | 13,360,000 | 15,729,000 | 15,832,000 | 14,239,000 | 14,767,000 | 14,700,000 | |||||||||||||||||||||||
current portion of notes payable | 5,714,000 | ||||||||||||||||||||||||||||||
long-term notes payable | 1,841,000 | 3,239,000 | 4,616,000 | 5,992,000 | 7,370,000 | 8,750,000 | 8,873,000 | 10,067,000 | 7,506,000 | 8,275,000 | 9,043,000 | 9,810,000 | 9,746,000 | 9,681,000 | 9,616,000 | ||||||||||||||||
long-term deferred revenue | 2,420,000 | 5,956,000 | 7,941,000 | 10,378,000 | |||||||||||||||||||||||||||
current portion of long-term notes payable | 5,714,000 | 5,714,000 | 4,286,000 | 2,857,000 | 1,428,000 | 1,250,000 | 2,500,000 | 1,666,000 | 833,000 | ||||||||||||||||||||||
accumulated other comprehensive loss | -149,000 | -454,000 | -138,000 | -66,000 | -209,000 | -255,000 | |||||||||||||||||||||||||
other non-current liabilities | 17,000 | 17,000 | 35,000 | 54,000 | 71,000 | 90,000 | 108,000 | 127,000 | 146,000 | 199,530 | 148,724 | ||||||||||||||||||||
non-current liabilities | 163,000 | 181,000 | |||||||||||||||||||||||||||||
long-term convertible promissory notes | 10,321,940 | ||||||||||||||||||||||||||||||
long-term convertible promissory notes, related party | 1,274,784 | ||||||||||||||||||||||||||||||
biocon anti-dilution right | 2,375,109 | ||||||||||||||||||||||||||||||
stockholders' equity | |||||||||||||||||||||||||||||||
accumulated other comprehensive gain | 5,279 | ||||||||||||||||||||||||||||||
deferred offering costs | 1,329,350 | ||||||||||||||||||||||||||||||
liabilities and stockholders' deficit | |||||||||||||||||||||||||||||||
stockholders' deficit: | |||||||||||||||||||||||||||||||
total stockholders' deficit | -10,378,764 | ||||||||||||||||||||||||||||||
total liabilities and stockholders' deficit | 6,421,547 |
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 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | ||||||||||||||||||||||||||||
net loss | -5,311,000 | -3,775,000 | -4,230,000 | -5,739,000 | -8,654,000 | -5,794,000 | -7,000 | 468,000 | -2,734,000 | -2,342,000 | -3,710,000 | -3,343,000 | -3,940,000 | 2,773,000 | -13,655,000 | -14,129,000 | -37,417,000 | -10,621,000 | -10,282,000 | -9,158,000 | -8,991,000 | -8,918,000 | -6,597,000 | -6,461,000 | -7,837,000 | -7,567,000 | -6,014,000 | -4,991,893 |
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||
depreciation | 24,000 | 23,000 | 28,000 | 32,000 | 33,000 | 35,000 | 35,000 | 35,000 | 32,000 | |||||||||||||||||||
stock-based compensation | 930,000 | 737,000 | 401,000 | 563,000 | 621,000 | 821,000 | 1,005,000 | 952,000 | 972,000 | 1,046,000 | 979,000 | 934,000 | 1,038,000 | 1,052,000 | 1,189,000 | 1,302,000 | 1,298,000 | 1,152,000 | 1,150,000 | 1,064,000 | 1,044,000 | 833,000 | 847,000 | 1,350,000 | 787,000 | 592,000 | 633,000 | 310,559 |
net unrealized loss on foreign currency transactions | 7,000 | -370,000 | -49,000 | 977,000 | -342,000 | -224,000 | 383,000 | -357,000 | 145,000 | 111,000 | 159,000 | -259,000 | 274,000 | 385,000 | -140,000 | -22,000 | 155,000 | 57,000 | 50,000 | -119,000 | -302,000 | 336,000 | ||||||
amortization of investments | 0 | 0 | 0 | -14,000 | -166,000 | -241,000 | -278,000 | -301,000 | -296,000 | |||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||
prepaid expenses and other current assets | -192,000 | -321,000 | 8,000 | 1,273,000 | 303,000 | 277,000 | -10,000 | 2,528,000 | -520,000 | -750,000 | 1,366,000 | -438,000 | -1,983,000 | -608,000 | 670,000 | 333,000 | -553,000 | -1,271,000 | 233,000 | 771,000 | 481,000 | -1,353,000 | -28,000 | 591,000 | 299,000 | -1,610,000 | 177,000 | -1,108,039 |
accounts payable | 434,000 | -33,000 | -4,030,000 | 1,745,000 | 381,000 | -949,000 | -843,000 | 1,756,000 | -1,959,000 | 1,046,000 | 607,000 | -2,656,000 | 1,726,000 | 1,498,000 | -2,613,000 | 931,000 | 2,692,000 | -1,474,000 | 867,000 | -482,000 | -489,000 | 1,123,000 | -129,000 | -61,000 | -39,000 | -784,000 | 669,000 | 490,725 |
accrued expenses | -257,000 | 91,000 | -475,000 | -515,000 | -786,000 | -1,534,000 | -1,858,000 | 1,239,000 | -1,011,000 | -1,710,000 | 824,000 | 2,103,000 | -1,771,000 | 908,000 | 971,000 | -229,000 | -1,218,000 | 2,031,000 | 718,000 | 570,000 | -220,000 | 181,000 | 1,005,000 | -284,000 | -50,000 | 357,000 | -88,000 | 423,133 |
right-of-use assets and lease liabilities | 64,000 | 69,000 | -21,000 | -2,000 | -4,000 | -5,000 | 7,000 | -7,000 | -4,000 | 24,000 | -29,000 | 25,000 | -33,000 | 14,000 | -13,000 | |||||||||||||
net cash from operating activities | -4,301,000 | -3,133,000 | -8,431,000 | -3,013,000 | -8,169,000 | -3,299,000 | -7,657,000 | 730,000 | -8,800,000 | -5,664,000 | -1,909,000 | -6,215,000 | -7,995,000 | 27,725,000 | -13,065,000 | -11,259,000 | -12,134,000 | -10,133,000 | -7,010,000 | -6,994,000 | -7,944,000 | -8,253,000 | -4,921,000 | -5,080,000 | -6,370,000 | -9,033,000 | -4,696,000 | -3,826,968 |
capital expenditures | 68,000 | -44,000 | 0 | 0 | -4,000 | -4,000 | 0 | -62,000 | 40,000 | -35,000 | 0 | 0 | 0 | -2,000 | 0 | -54,000 | -223,000 | 0 | -34,000 | 0 | 0 | -30,000 | -157,000 | 0 | -15,000 | -18,000 | 0 | 15,067 |
free cash flows | -4,233,000 | -3,177,000 | -8,431,000 | -3,013,000 | -8,173,000 | -3,303,000 | -7,657,000 | 668,000 | -8,760,000 | -5,699,000 | -1,909,000 | -6,215,000 | -7,995,000 | 27,723,000 | -13,065,000 | -11,313,000 | -12,357,000 | -10,133,000 | -7,044,000 | -6,994,000 | -7,944,000 | -8,283,000 | -5,078,000 | -5,080,000 | -6,385,000 | -9,051,000 | -4,696,000 | -3,811,901 |
investing activities: | ||||||||||||||||||||||||||||
purchases of property and equipment | -3,000 | -44,000 | 0 | 0 | -4,000 | -4,000 | 0 | -62,000 | -19,000 | -35,000 | -2,000 | 0 | -54,000 | -223,000 | 0 | -34,000 | -30,000 | -157,000 | 0 | -15,000 | -18,000 | 0 | -9,477 | |||||
maturities of short-term investments | 0 | 0 | 0 | 4,500,000 | 6,000,000 | 12,000,000 | 9,000,000 | 4,500,000 | 12,000,000 | 11,000,000 | 15,000,000 | 12,000,000 | 6,980,000 | 15,000,000 | 8,745,000 | 2,500,000 | 2,500,000 | 16,500,000 | 28,990,000 | 12,465,000 | 8,190,000 | 5,230,000 | 8,455,000 | 15,245,000 | 13,212,000 | 10,240,000 | ||
net cash from investing activities | -3,000 | -32,000 | 0 | 0 | 4,496,000 | 5,996,000 | 12,000,000 | -1,351,000 | -2,831,000 | -5,566,000 | 10,985,000 | 15,000,000 | -25,181,000 | 6,978,000 | 15,000,000 | 8,691,000 | -11,985,000 | -16,889,000 | 10,468,000 | 28,967,000 | 4,860,000 | -17,036,000 | -23,016,000 | 8,455,000 | 13,005,000 | -5,330,000 | -225,000 | -37,408,948 |
financing activities: | ||||||||||||||||||||||||||||
proceeds from exercise of stock options | 448,000 | 604,000 | 1,194,000 | 0 | 38,000 | 91,000 | 174,000 | 622,000 | 4,000 | |||||||||||||||||||
proceeds from a private placement of common stock and pre-funded warrants, net of issuance costs | 34,898,000 | |||||||||||||||||||||||||||
net cash from financing activities | 35,346,000 | 283,000 | 30,069,000 | -16,000 | 91,000 | 73,000 | 0 | 79,000 | -260,000 | -7,618,000 | -1,429,000 | -1,356,000 | 0 | 225,000 | 174,000 | 698,000 | 29,964,000 | 11,000 | 53,063,000 | 96,000 | 775,000 | -105,000 | 64,761,945 | |||||
effect of exchange rate changes on cash and cash equivalents | 3,000 | 39,000 | -13,000 | 22,000 | -1,000 | -133,000 | 48,000 | 19,000 | -17,000 | -15,000 | -58,000 | -46,000 | 1,000 | 31,000 | -14,000 | -9,000 | -3,000 | 8,000 | -2,000 | -7,000 | -1,000 | 11,000 | 40,000 | -2,000 | -15,000 | 30,000 | -24,000 | |
net increase in cash and cash equivalents | 31,045,000 | -2,843,000 | 33,378,000 | 1,921,000 | -2,436,000 | -24,122,000 | -26,789,000 | 3,630,000 | 22,664,000 | 26,879,000 | -25,267,000 | 25,166,000 | 3,469,000 | 7,395,000 | ||||||||||||||
cash and cash equivalents at beginning of period | 30,277,000 | 0 | 0 | 0 | 18,085,000 | 0 | 0 | 0 | 23,216,000 | 0 | 0 | 0 | 59,107,000 | 0 | 0 | 0 | 50,366,000 | 0 | 0 | 0 | 23,982,000 | 0 | 0 | 0 | 13,219,000 | 0 | 0 | 0 |
cash and cash equivalents at end of period | 61,322,000 | -2,843,000 | 21,625,000 | -3,007,000 | 14,502,000 | 2,637,000 | 4,391,000 | -511,000 | 11,568,000 | -11,166,000 | 8,758,000 | 1,121,000 | 24,503,000 | 33,378,000 | 1,921,000 | -2,436,000 | 26,244,000 | -26,789,000 | 3,630,000 | 22,664,000 | 50,861,000 | -25,267,000 | 25,166,000 | 3,469,000 | 20,614,000 | -14,438,000 | 4,996,000 | 23,526,029 |
non-cash investing and financing activities: | ||||||||||||||||||||||||||||
private placement issuance costs in accounts payable and accrued expenses | 81,000 | |||||||||||||||||||||||||||
amounts included in accounts payable for purchases of property and equipment | 71,000 | 59,000 | 24,544 | |||||||||||||||||||||||||
exercise of stock options issuance costs in accounts payable and accrued expenses | 1,000 | |||||||||||||||||||||||||||
atm facility issuance costs in accrued expenses | -16,000 | 99,000 | ||||||||||||||||||||||||||
atm facility issuance costs reclassed from other current assets | 0 | 0 | 0 | 392,000 | ||||||||||||||||||||||||
loss on disposal of property and equipment | ||||||||||||||||||||||||||||
deferred revenue | -2,067,000 | -6,363,000 | -4,930,000 | -2,368,000 | -2,523,000 | -1,944,000 | -2,512,000 | -2,370,000 | ||||||||||||||||||||
accounts receivable | 5,009,000 | 885,000 | -846,000 | -1,313,000 | 34,000 | -26,000 | -319,000 | -586,000 | ||||||||||||||||||||
proceeds from disposal of property and equipment | ||||||||||||||||||||||||||||
purchases of short-term investments | 0 | 0 | -10,289,000 | -7,312,000 | -17,531,000 | 0 | 0 | -37,181,000 | 0 | 0 | 0 | -14,962,000 | -19,389,000 | -5,998,000 | 0 | -7,605,000 | -25,196,000 | -28,089,000 | 0 | -2,225,000 | -18,524,000 | -10,465,000 | ||||||
proceeds from issuance of common stock under atm facility, net of issuance costs | -137,000 | 782,000 | -16,000 | 53,000 | 17,305,000 | 0 | 775,000 | |||||||||||||||||||||
proceeds from issuance of common stock under employee stock purchase plan | 69,000 | 0 | 79,000 | 0 | ||||||||||||||||||||||||
right-of-use assets obtained in exchange for lease obligations | 0 | |||||||||||||||||||||||||||
exercise of stock options issuance costs in accounts payable | ||||||||||||||||||||||||||||
supplemental cash flow information: | ||||||||||||||||||||||||||||
cash paid for income taxes, net of refunds | ||||||||||||||||||||||||||||
net unrealized gain on foreign currency transactions | ||||||||||||||||||||||||||||
proceeds from private placement of equity securities, net of issuance costs | ||||||||||||||||||||||||||||
atm facility issuance costs in accounts payable | ||||||||||||||||||||||||||||
exercise of stock options issuance costs in accrued expenses | ||||||||||||||||||||||||||||
adjustments to reconcile net loss to cash from operating activities: | ||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -3,007,000 | -3,583,000 | 2,637,000 | 4,391,000 | -511,000 | -11,648,000 | 8,758,000 | 1,121,000 | -34,604,000 | 4,996,000 | ||||||||||||||||||
amortization of term loan discount and issuance costs | 0 | 0 | 150,000 | 30,000 | 51,000 | 52,000 | 52,000 | 48,000 | 55,000 | 56,000 | 62,000 | 64,000 | 65,000 | 65,000 | 65,000 | 65,000 | ||||||||||||
amortization of premium on investments | ||||||||||||||||||||||||||||
repayment of notes payable | 0 | 0 | ||||||||||||||||||||||||||
common stock repurchased | 0 | |||||||||||||||||||||||||||
cash paid for interest | ||||||||||||||||||||||||||||
cash paid for income taxes | ||||||||||||||||||||||||||||
principal repayments on notes payable | -1,429,000 | |||||||||||||||||||||||||||
acquired in-process research and development | 0 | 0 | 0 | 23,049,000 | ||||||||||||||||||||||||
amortization of premium and accretion of discounts on investments | -165,000 | |||||||||||||||||||||||||||
cash acquired in bioniz acquisition | 0 | 0 | 0 | 700,000 | ||||||||||||||||||||||||
fair value of bioniz assets acquired | 0 | 0 | 0 | 23,049,000 | ||||||||||||||||||||||||
issuance of common stock for bioniz acquisition | 0 | 0 | 0 | -22,542,000 | ||||||||||||||||||||||||
bioniz net liabilities assumed | 0 | 0 | 0 | 507,000 | ||||||||||||||||||||||||
depreciation and amortization | 31,000 | 31,000 | 31,000 | 32,000 | 30,000 | 31,000 | 25,000 | 19,000 | 19,000 | 17,000 | 17,000 | 17,000 | 13,000 | 7,000 | 8,000 | 6,000 | 6,000 | 2,393 | ||||||||||
property and equipment in accounts payable | 36,000 | |||||||||||||||||||||||||||
proceeds from issuance of common stock from follow-on offering, net of issuance costs | ||||||||||||||||||||||||||||
proceeds from espp purchases | ||||||||||||||||||||||||||||
amortization/accretion of investments | 30,000 | 26,000 | 47,000 | 100,000 | 74,000 | |||||||||||||||||||||||
proceeds from registered direct offering, net of offering costs | 0 | 0 | -51,000 | 29,960,000 | ||||||||||||||||||||||||
proceeds from exercises of stock options | ||||||||||||||||||||||||||||
proceeds from employee stock purchase plan purchases | 0 | |||||||||||||||||||||||||||
unsettled stock option exercises | ||||||||||||||||||||||||||||
right-of-use assets, operating leases | 104,000 | |||||||||||||||||||||||||||
operating lease liabilities | -69,000 | |||||||||||||||||||||||||||
supplemental disclosures of non-cash activities: | ||||||||||||||||||||||||||||
registered direct offering issuance costs in accounts payable | 50,000 | |||||||||||||||||||||||||||
non-cash consulting expense | 0 | 0 | 0 | 81,000 | ||||||||||||||||||||||||
realized gain on investments | 0 | 0 | 0 | -13,000 | ||||||||||||||||||||||||
proceeds from issuance of common stock under atm, net of issuance costs | ||||||||||||||||||||||||||||
issuance of commitment shares to lincoln park pursuant to agreement | 0 | 0 | 0 | 171,000 | ||||||||||||||||||||||||
amortization of discount on investments | 74,000 | |||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs | ||||||||||||||||||||||||||||
proceeds from espp purchase | 0 | 0 | ||||||||||||||||||||||||||
equity issuance costs in accounts payable | ||||||||||||||||||||||||||||
proceeds from issuance of common stock under atm facilities, net of issuance costs | ||||||||||||||||||||||||||||
proceeds from issuance of notes payable, net of issuance costs | -60,000 | |||||||||||||||||||||||||||
fair value of common stock warrants in connection with issuance of notes payable | 0 | |||||||||||||||||||||||||||
atm issuance costs in accrued expenses | ||||||||||||||||||||||||||||
notes payable issuance costs in accounts payable | ||||||||||||||||||||||||||||
accretion of discount on investments | 15,000 | -7,000 | -55,000 | -86,000 | ||||||||||||||||||||||||
deferred rent | 209 | |||||||||||||||||||||||||||
non-cash interest expense | 228,214 | |||||||||||||||||||||||||||
change in fair value of biocon anti-dilution right | 817,731 | |||||||||||||||||||||||||||
other non-cash income and expenses | ||||||||||||||||||||||||||||
proceeds from public offering of common stock, net of 2,123 issuance costs | ||||||||||||||||||||||||||||
proceeds from issuance of convertible promissory notes | 0 | |||||||||||||||||||||||||||
proceeds from exercise of stock options, including early exercise | 91,881 | |||||||||||||||||||||||||||
conversion of convertible promissory notes into common stock | ||||||||||||||||||||||||||||
issuance of common stock to biocon pursuant to certain anti-dilution rights | ||||||||||||||||||||||||||||
other non-cash expense | 7,000 | |||||||||||||||||||||||||||
costs paid in connection with initial public offering | ||||||||||||||||||||||||||||
proceeds from issuance of unvested common stock | ||||||||||||||||||||||||||||
non-cash research license expense | ||||||||||||||||||||||||||||
proceeds from public offering of common stock, net of 2,123,106 issuance costs | ||||||||||||||||||||||||||||
proceeds from issuance of convertible promissory notes related party | ||||||||||||||||||||||||||||
proceeds from issuance of common stock | ||||||||||||||||||||||||||||
supplemental disclosures of noncash activities: | ||||||||||||||||||||||||||||
issuance of common stock to biocon for license | ||||||||||||||||||||||||||||
deferred initial public offering costs included in accounts payable and accrued expenses | ||||||||||||||||||||||||||||
supplemental disclosures of noncash activities: - sum |
