Esperion Therapeutics, Inc(NASDAQ:ESPR)
Esperion Therapeutics, Inc., a pharmaceutical company, develops and commercializes medicines for the treatment of patients with elevated low-density lipoprotein cholesterol in the United States and internationally. Its lead product candidates are NEXLETOL (bempedoic acid) and NEXLIZET (bempedoic aci...
Website: http://www.esperion.com
Founded: 1998
Full Time Employees: 193
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 | 2025-09-30 | 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 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | |||||||||||||||||||||||||||||||||||||||||||||
product sales | 43,391,000 | 40,659,000 | 40,274,000 | 34,913,000 | 31,561,000 | 31,106,000 | 28,302,000 | 24,756,000 | 20,760,000 | 20,251,000 | 20,293,000 | 17,031,000 | 14,967,000 | 13,964,000 | 13,578,000 | 13,354,000 | 12,192,000 | 10,895,000 | 10,610,000 | 6,350,000 | 8,167,000 | 3,331,000 | 609,000 | 858,000 | |||||||||||||||||||||
collaboration revenue | 36,713,000 | 46,650,000 | 42,111,000 | 30,082,000 | 37,552,000 | 20,526,000 | 45,532,000 | 112,979,000 | 11,490,000 | 13,718,000 | 5,493,000 | 7,298,000 | 3,851,000 | 5,016,000 | 5,263,000 | 5,482,000 | 3,209,000 | 3,514,000 | 30,049,000 | 1,628,000 | 1,471,000 | 502,000 | 211,627,000 | 982,000 | 982,000 | 981,000 | 982,000 | 145,419,000 | |||||||||||||||||
total revenues | 80,104,000 | 87,309,000 | 82,385,000 | 64,995,000 | 69,113,000 | 51,632,000 | 73,834,000 | 137,735,000 | 32,250,000 | 33,969,000 | 25,786,000 | 24,329,000 | 18,818,000 | 18,980,000 | 18,841,000 | 18,836,000 | 15,401,000 | 14,409,000 | 40,659,000 | 7,978,000 | 9,638,000 | 3,833,000 | 212,236,000 | 1,840,000 | 982,000 | 981,000 | 982,000 | 145,419,000 | |||||||||||||||||
yoy | 15.90% | 69.10% | 11.58% | -52.81% | 114.30% | 52.00% | 186.33% | 466.14% | 71.38% | 78.97% | 36.86% | 29.16% | 22.19% | 31.72% | -53.66% | 136.10% | 59.79% | 275.92% | -80.84% | 333.59% | 881.47% | 290.72% | 21512.63% | -98.73% | |||||||||||||||||||||
qoq | -8.25% | 5.98% | 26.76% | -5.96% | 33.86% | -30.07% | -46.39% | 327.09% | -5.06% | 31.73% | 5.99% | 29.29% | -0.85% | 0.74% | 0.03% | 22.30% | 6.88% | -64.56% | 409.64% | -17.22% | 151.45% | -98.19% | 11434.57% | 87.37% | 0.10% | -0.10% | -99.32% | ||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||
cost of goods sold | 34,573,000 | 41,289,000 | 28,543,000 | 31,538,000 | 25,631,000 | 17,286,000 | 15,609,000 | 10,075,000 | 11,452,000 | 13,377,000 | 6,786,000 | 11,652,000 | 4,160,000 | 6,506,000 | 9,176,000 | 7,125,000 | 5,075,000 | 5,558,000 | 1,800,000 | 1,784,000 | 1,688,000 | 275,000 | 398,000 | 31,000 | |||||||||||||||||||||
research and development | 8,988,000 | 14,131,000 | 7,238,000 | 12,557,000 | 10,977,000 | 10,397,000 | 11,461,000 | 13,403,000 | 17,742,000 | 14,885,000 | 22,099,000 | 31,381,000 | 33,033,000 | 29,143,000 | 32,432,000 | 24,319,000 | 27,616,000 | 25,331,000 | 25,074,000 | 27,954,000 | 41,964,000 | 35,283,000 | 34,987,000 | 34,702,000 | 38,234,000 | 48,281,000 | 42,788,000 | 46,308,000 | 41,551,000 | 39,524,000 | 40,940,000 | 40,056,000 | 38,248,000 | 35,860,000 | 13,498,000 | 9,698,000 | 9,791,000 | 7,247,000 | 7,209,000 | 7,390,000 | 7,174,000 | 6,528,000 | 5,400,000 | 3,482,673 | 3,100,422 |
selling, general and administrative | 43,124,000 | 41,848,000 | 39,509,000 | 42,996,000 | 36,925,000 | 39,975,000 | 44,185,000 | 41,988,000 | 45,423,000 | 33,240,000 | 33,959,000 | 29,901,000 | 24,138,000 | 24,954,000 | 29,609,000 | 30,381,000 | 38,338,000 | 39,265,000 | 46,318,000 | 61,064,000 | 61,555,000 | 48,826,000 | 47,681,000 | 41,553,000 | |||||||||||||||||||||
total operating expenses | 86,685,000 | 97,268,000 | 75,290,000 | 87,091,000 | 73,533,000 | 67,658,000 | 71,255,000 | 65,466,000 | 74,617,000 | 61,502,000 | 62,844,000 | 72,934,000 | 61,331,000 | 60,603,000 | 71,217,000 | 61,825,000 | 71,029,000 | 70,154,000 | 73,192,000 | 90,802,000 | 105,207,000 | 84,384,000 | 83,066,000 | 76,286,000 | 59,946,000 | 66,749,000 | 56,280,000 | 58,490,000 | 50,562,000 | 46,480,000 | 46,894,000 | 45,737,000 | 43,660,000 | 40,889,000 | 17,712,000 | 14,331,000 | 14,822,000 | 12,919,000 | 12,462,000 | 11,425,000 | 9,700,000 | 9,254,000 | 7,890,000 | 5,406,823 | 4,271,847 |
income from operations | -6,581,000 | -9,959,000 | 7,095,000 | -22,096,000 | -4,420,000 | -16,026,000 | 2,579,000 | 72,269,000 | -42,367,000 | -27,533,000 | -37,058,000 | -48,605,000 | -42,513,000 | -41,623,000 | -52,376,000 | -42,989,000 | -55,628,000 | -55,745,000 | -32,533,000 | -82,824,000 | -95,569,000 | -80,551,000 | 129,170,000 | -74,446,000 | -58,964,000 | -65,768,000 | -55,298,000 | ||||||||||||||||||
yoy | 48.89% | -37.86% | 175.11% | -130.57% | -89.57% | -41.79% | -106.96% | -248.69% | -0.34% | -33.85% | -29.25% | 13.06% | -23.58% | -25.33% | 60.99% | -48.10% | -41.79% | -30.80% | -125.19% | 11.25% | 62.08% | 22.48% | -333.59% | ||||||||||||||||||||||
qoq | -33.92% | -240.37% | -132.11% | 399.91% | -72.42% | -721.40% | -96.43% | -270.58% | 53.88% | -25.70% | -23.76% | 14.33% | 2.14% | -20.53% | 21.84% | -22.72% | -0.21% | 71.35% | -60.72% | -13.34% | 18.64% | -162.36% | -273.51% | 26.26% | -10.35% | 18.93% | |||||||||||||||||||
operating margin % | -8.22% | -11.41% | 8.61% | -34.00% | -6.40% | -31.04% | 3.49% | 52.47% | -131.37% | -81.05% | -143.71% | -199.78% | -225.92% | -219.30% | -277.99% | -228.23% | -361.20% | -386.88% | -80.01% | -1038.15% | -991.59% | -2101.51% | 60.86% | -4045.98% | -6004.48% | -6704.18% | -5631.16% | 0% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% |
interest expense | -19,798,000 | -22,051,000 | -20,486,000 | -19,431,000 | -16,422,000 | -15,082,000 | -13,723,000 | -14,024,000 | -15,057,000 | -14,995,000 | -14,537,000 | -14,387,000 | -14,329,000 | -14,153,000 | -14,266,000 | -14,062,000 | -13,430,000 | -13,654,000 | -11,144,000 | -8,125,000 | -8,931,000 | -4,928,000 | -4,640,000 | -4,171,000 | -4,124,000 | -3,996,000 | |||||||||||||||||||
other income | 1,183,000 | 677,000 | 666,000 | 1,072,000 | 1,207,000 | 1,584,000 | 2,454,000 | 2,777,000 | 1,080,000 | 1,278,000 | 1,660,000 | 1,273,000 | 1,355,000 | 659,000 | 318,000 | 320,000 | 3,939,000 | 13,000 | 9,000 | 14,000 | 24,000 | 42,000 | 81,000 | 368,000 | 1,142,000 | 1,387,000 | 1,077,000 | 450,000 | 651,000 | 750,000 | 764,000 | 562,000 | 378,000 | 415,000 | 399,000 | 395,000 | 347,000 | 248,000 | 202,000 | 93,000 | 29,000 | 17,000 | 16,000 | 168,389 | 4,035 |
net income | -25,196,000 | -31,333,000 | -12,725,000 | -40,455,000 | -21,318,000 | -29,524,000 | -61,925,000 | 61,022,000 | -56,344,000 | -41,250,000 | -49,935,000 | -61,719,000 | -55,487,000 | -55,117,000 | -66,324,000 | -56,731,000 | -65,119,000 | -69,386,000 | -43,668,000 | -90,935,000 | -104,476,000 | -85,437,000 | 124,611,000 | -78,249,000 | -61,946,000 | -68,377,000 | -54,221,000 | 87,379,000 | -49,911,000 | -45,730,000 | -46,130,000 | -45,219,000 | -43,337,000 | -40,541,000 | -17,402,000 | -14,035,000 | -14,585,000 | -12,801,000 | -12,395,000 | -11,466,000 | -9,806,000 | -9,238,000 | -7,874,000 | -5,238,434 | -6,921,076 |
yoy | 18.19% | 6.13% | -79.45% | -166.30% | -62.16% | -28.43% | 24.01% | -198.87% | 1.54% | -25.16% | -24.71% | 8.79% | -14.79% | -20.56% | 51.88% | -37.61% | -37.67% | -18.79% | -135.04% | 16.21% | 68.66% | 24.95% | -329.82% | -189.55% | 24.11% | 49.52% | 17.54% | -293.24% | 15.17% | 12.80% | 165.08% | 222.19% | 197.13% | 216.70% | 40.40% | 22.41% | 48.74% | 38.57% | 57.42% | 118.88% | 41.68% | ||||
qoq | -19.59% | 146.23% | -68.55% | 89.77% | -27.79% | -52.32% | -201.48% | -208.30% | 36.59% | -17.39% | -19.09% | 11.23% | 0.67% | -16.90% | 16.91% | -12.88% | -6.15% | 58.89% | -51.98% | -12.96% | 22.28% | -168.56% | -259.25% | 26.32% | -9.41% | 26.11% | -162.05% | -275.07% | 9.14% | -0.87% | 2.01% | 4.34% | 6.90% | 132.97% | 23.99% | -3.77% | 13.94% | 3.28% | 8.10% | 16.93% | 6.15% | 17.32% | 50.31% | -24.31% | |
net income margin % | -31.45% | -35.89% | -15.45% | -62.24% | -30.85% | -57.18% | -83.87% | 44.30% | -174.71% | -121.43% | -193.65% | -253.68% | -294.86% | -290.40% | -352.02% | -301.18% | -422.82% | -481.55% | -107.40% | -1139.82% | -1084.00% | -2228.99% | 58.71% | -4252.66% | -6308.15% | -6970.13% | -5521.49% | 60.09% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
net loss per common share - basic and diluted | -100 | -160 | -60 | -42.5 | -150 | -330 | -382.5 | -370 | -460 | -790 | -695 | -810 | -1,050 | -930 | -1,945 | -2,620 | -3,500 | -352.5 | -3,070 | -325 | -2,520 | ||||||||||||||||||||||||
weighted-average shares outstanding - basic and diluted | 251,353,086,000 | 200,736,136,000 | 197,546,239,000 | 194,930,830,000 | 188,793,816,000 | 111,869,478,000 | 109,243,845,000 | 78,440,266,000 | 67,806,292,000 | 63,227,406,000 | 60,954,755,000 | 26,455,209,000 | 25,991,817,000 | 27,830,281,000 | 27,171,769,000 | ||||||||||||||||||||||||||||||
comprehensive loss | -25,196,000 | -31,333,000 | -12,725,000 | -7,606,750 | -29,524,000 | -61,925,000 | -38,225,500 | -41,250,000 | -49,934,000 | -61,718,000 | -44,558,500 | -54,913,000 | -66,358,000 | -56,963,000 | -50,997,250 | -69,386,000 | -90,935,000 | -9,774,500 | -85,437,000 | -8,722,250 | -68,350,000 | ||||||||||||||||||||||||
loss on extinguishment of debt | -13,308,750 | -53,235,000 | |||||||||||||||||||||||||||||||||||||||||||
net income per common share - basic | -210 | 360 | -1,670 | 4,500 | -2,840 | -2,010 | |||||||||||||||||||||||||||||||||||||||
net income per common share - diluted | -210 | 340 | -1,670 | 4,320 | -2,840 | -2,010 | |||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding - basic | 196,127,948,000 | 169,258,564,000 | 26,225,073,000 | 27,665,728,000 | 27,519,229,000 | 26,968,818,000 | 26,842,785,000 | ||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding - diluted | 196,127,948,000 | 189,641,251,000 | 26,225,073,000 | 28,854,445,000 | 27,519,229,000 | 26,968,818,000 | 28,449,767,000 | ||||||||||||||||||||||||||||||||||||||
comprehensive income | -40,455,000 | 61,022,000 | -43,668,000 | 124,602,000 | -78,263,000 | -54,126,000 | 87,587,000 | ||||||||||||||||||||||||||||||||||||||
other comprehensive income: | |||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on investments | 1,000 | 1,000 | 91,000 | 204,000 | -9,000 | -14,000 | 12,000 | 27,000 | 95,000 | -112,000 | -11,000 | -56,000 | 497,000 | 20,000 | 3,000 | 3,000 | 5,989 | ||||||||||||||||||||||||||||
other comprehensive loss: | |||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on investments | -34,000 | -232,000 | -118,000 | -21,000 | -8,000 | ||||||||||||||||||||||||||||||||||||||||
general and administrative | 21,712,000 | 18,468,000 | 13,492,000 | 12,182,000 | 9,011,000 | 6,956,000 | 5,954,000 | 5,681,000 | 5,412,000 | 5,029,000 | 4,214,000 | 4,633,000 | 5,031,000 | 5,672,000 | 5,253,000 | 4,035,000 | 2,526,000 | 2,726,000 | 2,490,000 | 1,924,150 | 1,171,425 | ||||||||||||||||||||||||
income (loss) from operations | 86,929,000 | ||||||||||||||||||||||||||||||||||||||||||||
net income (loss) per common share - basic | 3,260 | ||||||||||||||||||||||||||||||||||||||||||||
net income (loss) per common share - diluted | 3,070 | ||||||||||||||||||||||||||||||||||||||||||||
unrealized gain (loss) on investments | 208,000 | 216,000 | 187,000 | -96,000 | 103,000 | 71,000 | |||||||||||||||||||||||||||||||||||||||
net loss per common share | -1,860 | -1,710 | -1,730 | -1,860 | -1,920 | -1,800 | -770 | -620 | -650 | -570 | -550 | -560 | -640 | -600 | -510 | -0.34 | -19.82 | ||||||||||||||||||||||||||||
weighted-average shares outstanding | 187,181,856,000 | 103,106,616,000 | 66,407,242,000 | 28,902,507,000 | 27,473,873,000 | 27,090,284,000 | 26,804,026,000 | 26,786,796,000 | 26,605,189,000 | 24,311,844,000 | 22,591,326,000 | 22,563,152,000 | 22,550,438,000 | 22,541,455,000 | 22,532,031,000 | 22,494,075,000 | 22,465,175,000 | 20,589,293,000 | 15,432,641,000 | 15,399,018,000 | 15,369,055,000 | 15,253,704 | 349,170 | ||||||||||||||||||||||
total comprehensive loss | -49,695,000 | -45,543,000 | -46,248,000 | -45,331,000 | -43,348,000 | -40,597,000 | -17,498,000 | -13,932,000 | -14,088,000 | -12,730,000 | -12,416,000 | -11,446,000 | -9,803,000 | -9,246,000 | -7,871,000 | -5,232,445 | |||||||||||||||||||||||||||||
change in fair value of warrant liability | |||||||||||||||||||||||||||||||||||||||||||||
grant income | |||||||||||||||||||||||||||||||||||||||||||||
acquired in-process research and development |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 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 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 156,158,000 | 92,447,000 | 86,061,000 | 114,633,000 | 144,761,000 | 144,717,000 | 189,304,000 | 226,609,000 | 82,248,000 | 114,833,000 | 138,470,000 | 144,911,000 | 124,775,000 | 159,399,000 | 122,940,000 | 150,364,000 | 208,892,000 | 103,672,000 | 219,186,000 | 217,939,000 | 304,962,000 | 215,748,000 | 298,489,000 | 149,386,000 | 166,130,000 | 211,978,000 | 274,344,000 | 174,836,000 | 26,755,000 | 24,380,000 | 30,823,000 | 21,024,000 | 20,373,000 | 19,867,000 | 47,140,000 | 48,768,000 | 37,207,000 | 80,824,000 | 129,787,000 | 208,641,000 | 40,232,000 | 47,944,000 | 48,638,000 | 71,895,828 | 16,626,859 |
accounts receivable | 132,352,000 | 118,980,000 | 107,746,000 | 81,294,000 | 80,142,000 | 67,824,000 | 60,360,000 | 54,612,000 | 48,494,000 | 42,623,000 | 40,799,000 | 36,415,000 | 33,729,000 | 31,489,000 | 27,844,000 | 25,116,000 | 22,934,000 | 21,710,000 | 21,854,000 | ||||||||||||||||||||||||||
inventories | 104,209,000 | 108,539,000 | 114,466,000 | 99,322,000 | 94,491,000 | 80,102,000 | 84,469,000 | 73,095,000 | 65,623,000 | 51,435,000 | 45,676,000 | 39,352,000 | 35,201,000 | 29,545,000 | 29,232,000 | 35,654,000 | 34,394,000 | 33,972,000 | 23,714,000 | 20,030,000 | 16,136,000 | 9,061,000 | 8,248,000 | 1,841,000 | |||||||||||||||||||||
prepaid clinical development costs | 5,791,000 | 2,791,000 | 4,170,000 | 504,000 | 586,000 | 499,000 | 349,000 | 193,000 | 3,049,000 | 2,863,000 | 6,916,000 | 1,026,000 | 2,199,000 | 373,000 | 698,000 | 1,138,000 | 986,000 | 650,000 | 443,000 | 844,000 | 1,110,000 | 890,000 | 1,189,000 | 6,081,000 | 5,653,000 | 3,977,000 | 4,392,000 | 7,411,000 | 7,650,000 | 2,864,000 | 1,630,000 | 2,554,000 | 4,786,000 | 1,732,000 | 1,121,000 | 1,430,000 | 1,963,000 | 550,000 | 1,053,000 | 894,000 | 1,330,000 | 1,257,000 | 503,394 | 212,612 | |
prepaid inventory costs | 54,928,000 | 33,299,000 | 24,772,000 | 18,210,000 | |||||||||||||||||||||||||||||||||||||||||
other prepaid and current assets | 6,023,000 | 4,408,000 | 5,380,000 | 4,815,000 | 18,018,000 | 14,413,000 | 10,626,000 | 11,290,000 | 4,507,000 | 6,287,000 | 4,317,000 | 5,584,000 | 9,866,000 | 9,211,000 | 9,184,000 | 10,849,000 | 11,173,000 | 10,328,000 | 9,770,000 | 34,163,000 | 23,954,000 | 16,884,000 | 11,497,000 | 11,354,000 | 3,924,000 | 2,758,000 | 792,000 | 923,000 | 1,581,000 | 1,060,000 | 1,321,000 | 1,822,000 | 986,000 | 1,343,000 | 1,634,000 | 789,000 | 1,154,000 | 1,286,000 | 381,000 | 665,000 | 724,000 | 265,000 | 320,000 | 535,716 | 70,907 |
total current assets | 459,461,000 | 360,464,000 | 342,595,000 | 318,778,000 | 337,998,000 | 307,555,000 | 345,108,000 | 365,606,000 | 201,065,000 | 218,227,000 | 232,125,000 | 250,605,000 | 246,683,000 | 261,785,000 | 252,478,000 | 290,819,000 | 328,972,000 | 170,668,000 | 275,174,000 | 272,575,000 | 345,896,000 | 242,803,000 | 321,371,000 | 172,629,000 | 211,714,000 | 253,460,000 | 307,121,000 | 235,221,000 | 168,210,000 | 188,883,000 | 201,408,000 | 206,823,000 | 170,948,000 | 188,013,000 | 213,467,000 | 209,088,000 | 197,054,000 | 218,845,000 | 225,713,000 | 279,826,000 | 54,579,000 | 61,319,000 | 58,279,000 | 72,964,046 | 19,389,123 |
property and equipment | 311,000 | 175,000 | 201,000 | 228,000 | 254,000 | 281,000 | 307,000 | 268,000 | 6,000 | 32,000 | 83,000 | 164,000 | 256,000 | 361,000 | 511,000 | 664,000 | 817,000 | 970,000 | 1,123,000 | 1,276,000 | 1,408,000 | 1,512,000 | 1,447,000 | 1,145,000 | 958,000 | 903,000 | 439,000 | 583,000 | 311,000 | 374,000 | 497,000 | 558,000 | 623,000 | 622,000 | 685,000 | 743,000 | 722,000 | 680,000 | 728,000 | 840,000 | 851,000 | 360,000 | 78,749 | 89,274 | |
right of use operating lease assets | 2,701,000 | 3,325,000 | 4,233,000 | 4,967,000 | 5,513,000 | 6,222,000 | 6,848,000 | 7,130,000 | 4,675,000 | 3,016,000 | 2,413,000 | 1,075,000 | 1,036,000 | 730,000 | 1,085,000 | 1,467,000 | 1,898,000 | 3,715,000 | 4,261,000 | 4,852,000 | 6,030,000 | 6,702,000 | 6,175,000 | 5,510,000 | 1,532,000 | 260,000 | 198,000 | 185,000 | |||||||||||||||||
intangible assets | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 55,740 | 55,740 | ||
total assets | 462,529,000 | 364,020,000 | 347,085,000 | 324,029,000 | 343,821,000 | 314,114,000 | 352,319,000 | 373,060,000 | 205,796,000 | 221,305,000 | 234,626,000 | 251,819,000 | 247,939,000 | 312,827,000 | 303,980,000 | 342,853,000 | 381,590,000 | 225,256,000 | 280,461,000 | 278,606,000 | 353,258,000 | 250,969,000 | 330,352,000 | 179,642,000 | 214,447,000 | 255,270,000 | 308,814,000 | 236,482,000 | 174,030,000 | 210,881,000 | 244,188,000 | 313,093,000 | 185,242,000 | 214,612,000 | 263,791,000 | 277,466,000 | 286,036,000 | 306,394,000 | 315,958,000 | 325,221,000 | 60,530,000 | 69,287,000 | 70,223,000 | 86,575,812 | 19,534,137 |
liabilities and stockholders’ deficit | |||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 68,406,000 | 77,513,000 | 74,704,000 | 71,994,000 | 51,650,000 | 34,864,000 | 47,669,000 | 28,433,000 | 31,718,000 | 26,214,000 | 24,558,000 | 17,065,000 | 23,040,000 | 18,580,000 | 12,832,000 | 26,829,000 | 17,559,000 | 20,745,000 | 29,353,000 | 30,342,000 | 51,975,000 | 17,584,000 | 29,690,000 | 15,114,000 | 28,856,000 | 23,735,000 | 28,404,000 | 33,270,000 | 18,630,000 | 22,482,000 | 11,962,000 | 19,503,000 | 18,714,000 | 11,636,000 | 1,783,000 | 1,566,000 | 1,540,000 | 1,979,000 | 3,305,000 | 2,899,000 | 3,299,000 | 4,211,000 | 2,098,000 | 1,944,604 | 1,655,762 |
accrued clinical development costs | 2,677,000 | 1,619,000 | 1,209,000 | 7,071,000 | 5,035,000 | 3,546,000 | 3,419,000 | 3,046,000 | 3,441,000 | 3,454,000 | 5,569,000 | 4,617,000 | 5,426,000 | 3,996,000 | 11,420,000 | 3,652,000 | 7,013,000 | 3,746,000 | 2,873,000 | 7,549,000 | 7,663,000 | 21,686,000 | 19,641,000 | 22,687,000 | 17,511,000 | 20,954,000 | 17,301,000 | 18,871,000 | 20,030,000 | 9,524,000 | 15,440,000 | 11,000,000 | 8,264,000 | 6,371,000 | 2,447,000 | 2,505,000 | 1,401,000 | 963,000 | 1,015,000 | 1,958,000 | 929,000 | 360,000 | 526,000 | 449,976 | 923,809 |
accrued variable consideration | 85,811,000 | 78,508,000 | 61,299,000 | 56,005,000 | 56,535,000 | 52,003,000 | 44,851,000 | 34,518,000 | 34,284,000 | 31,102,000 | 25,090,000 | ||||||||||||||||||||||||||||||||||
other accrued liabilities | 17,489,000 | 18,641,000 | 15,455,000 | 16,625,000 | 19,593,000 | 19,247,000 | 23,294,000 | 23,140,000 | 24,998,000 | 19,284,000 | 12,851,000 | 34,421,000 | 35,191,000 | 35,395,000 | 30,066,000 | 30,200,000 | 30,410,000 | 34,476,000 | 31,673,000 | 48,766,000 | 24,790,000 | 21,458,000 | 21,908,000 | 23,570,000 | 11,871,000 | 9,944,000 | 4,809,000 | 3,774,000 | 3,625,000 | 2,806,000 | 2,043,000 | 3,015,000 | 2,253,000 | 1,861,000 | 2,248,000 | 1,908,000 | 1,423,000 | 2,308,000 | 1,282,000 | 1,052,000 | 1,150,000 | 885,000 | 564,000 | 948,376 | 1,212,666 |
royalty sale liability | 80,746,000 | 94,826,000 | 66,312,000 | 57,237,000 | 47,586,000 | 38,394,000 | 32,754,000 | ||||||||||||||||||||||||||||||||||||||
deferred revenue from collaborations | 43,531,000 | 30,679,000 | 22,313,000 | 4,542,000 | 8,518,000 | 15,078,000 | 20,672,000 | 29,350,000 | 25,402,000 | 19,723,000 | 15,634,000 | 12,157,000 | 3,507,000 | 4,045,000 | 5,028,000 | 3,795,000 | 5,683,000 | 3,068,000 | 3,930,000 | 2,543,000 | 1,662,000 | 1,662,000 | 1,134,000 | 1,170,000 | 2,152,000 | 2,618,000 | 3,599,000 | 3,926,000 | |||||||||||||||||
operating lease liabilities | 1,699,000 | 2,384,000 | 2,738,000 | 2,822,000 | 2,741,000 | 2,741,000 | 2,679,000 | 2,539,000 | 1,553,000 | 918,000 | 687,000 | 305,000 | 384,000 | 693,000 | 957,000 | 1,217,000 | 1,392,000 | 2,402,000 | 2,346,000 | 2,340,000 | 2,587,000 | 2,631,000 | 2,232,000 | 1,913,000 | 454,000 | 267,000 | 199,000 | 184,000 | |||||||||||||||||
total current liabilities | 300,359,000 | 359,033,000 | 298,796,000 | 270,966,000 | 246,233,000 | 165,873,000 | 175,338,000 | 164,512,000 | 156,224,000 | 137,708,000 | 107,173,000 | 95,486,000 | 92,308,000 | 82,345,000 | 82,275,000 | 79,085,000 | 73,352,000 | 78,485,000 | 82,644,000 | 97,893,000 | 94,069,000 | 75,947,000 | 83,881,000 | 73,453,000 | 66,080,000 | 57,518,000 | 54,312,000 | 60,025,000 | 42,285,000 | 34,964,000 | 30,048,000 | 34,997,000 | 30,995,000 | 21,605,000 | 8,160,000 | 7,635,000 | 5,993,000 | 6,828,000 | 7,029,000 | 6,939,000 | 5,631,000 | 5,456,000 | 3,188,000 | 3,342,956 | 6,644,425 |
convertible notes, net of issuance costs | 97,394,000 | 54,863,000 | 54,766,000 | 54,670,000 | 54,575,000 | 262,922,000 | 262,475,000 | 262,033,000 | 261,596,000 | 261,165,000 | 260,738,000 | 260,316,000 | 259,899,000 | 259,487,000 | 259,080,000 | 258,678,000 | 258,280,000 | 272,508,000 | 272,098,000 | 271,694,000 | 179,367,000 | ||||||||||||||||||||||||
long-term debt | 152,674,000 | 151,653,000 | 146,452,000 | 141,449,000 | 140,971,000 | 140,000 | 585,000 | 1,451,000 | 1,871,000 | 2,283,000 | 3,084,000 | 3,473,000 | 3,855,000 | 4,676,000 | 4,922,000 | ||||||||||||||||||||||||||||||
other long-term liabilities | 8,739,000 | 7,436,000 | 7,436,000 | 1,290,000 | 1,290,000 | 1,290,000 | 1,290,000 | 1,710,000 | |||||||||||||||||||||||||||||||||||||
total liabilities | 770,460,000 | 815,381,000 | 780,594,000 | 750,240,000 | 732,543,000 | 684,323,000 | 696,539,000 | 667,358,000 | 660,790,000 | 631,309,000 | 606,604,000 | 581,482,000 | 571,717,000 | 606,927,000 | 595,678,000 | 591,893,000 | 578,534,000 | 587,961,000 | 584,771,000 | 548,000,000 | 449,392,000 | 242,009,000 | 244,863,000 | 229,888,000 | 194,497,000 | 186,758,000 | 179,480,000 | 61,472,000 | 42,285,000 | 34,964,000 | 30,048,000 | 34,997,000 | 31,135,000 | 22,190,000 | 9,611,000 | 9,506,000 | 8,276,000 | 9,912,000 | 10,502,000 | 10,794,000 | 10,307,000 | 10,378,000 | 3,188,000 | 3,342,956 | 6,644,425 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||
stockholders’ deficit: | |||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value... | |||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 257,000 | 205,000 | 200,000 | 197,000 | 196,000 | 195,000 | 195,000 | 188,000 | 118,000 | 112,000 | 101,000 | 87,000 | 75,000 | 72,000 | 65,000 | 61,000 | 61,000 | 27,000 | 26,000 | 26,000 | 26,000 | 28,000 | 28,000 | 28,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 26,000 | 23,000 | 23,000 | 23,000 | 23,000 | 23,000 | 23,000 | 22,000 | 22,000 | 15,000 | 15,000 | 15,000 | 15,357 | 396 |
additional paid-in capital | 1,395,717,000 | 1,288,974,000 | 1,275,498,000 | 1,270,074,000 | 1,267,109,000 | 1,264,305,000 | 1,260,770,000 | 1,248,774,000 | 1,149,170,000 | 1,137,822,000 | 1,134,609,000 | 1,127,004,000 | 1,071,183,000 | 1,045,468,000 | 992,964,000 | 969,268,000 | 964,401,000 | 733,524,000 | 722,534,000 | 713,782,000 | 797,655,000 | 743,273,000 | 734,365,000 | 723,232,000 | 715,166,000 | 701,794,000 | 694,266,000 | 685,816,000 | 670,340,000 | 664,817,000 | 657,497,000 | 636,821,000 | 467,504,000 | 462,471,000 | 454,379,000 | 450,661,000 | 446,529,000 | 437,548,000 | 433,793,000 | 430,348,000 | 145,187,000 | 144,064,000 | 142,954,000 | 141,585,222 | 796,508 |
treasury stock | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | -54,998,000 | ||||||||||||||||||||||||
accumulated deficit | -1,648,907,000 | -1,685,542,000 | -1,654,209,000 | -1,641,484,000 | -1,601,029,000 | -1,579,711,000 | -1,550,187,000 | -1,488,262,000 | -1,549,284,000 | -1,492,940,000 | -1,451,690,000 | -1,401,755,000 | -1,340,036,000 | -1,284,549,000 | -1,229,432,000 | -1,163,108,000 | -1,106,377,000 | -1,041,258,000 | -971,872,000 | -928,204,000 | -838,817,000 | -734,341,000 | -648,904,000 | -773,515,000 | -695,266,000 | -633,320,000 | -564,943,000 | ||||||||||||||||||
total stockholders’ deficit | -307,931,000 | -451,361,000 | -433,509,000 | -426,211,000 | -370,209,000 | -344,220,000 | -294,298,000 | -410,004,000 | -371,978,000 | -329,663,000 | -294,100,000 | -291,698,000 | -249,040,000 | -362,705,000 | -304,310,000 | -269,394,000 | |||||||||||||||||||||||||||||
total liabilities and stockholders’ deficit | 462,529,000 | 364,020,000 | 347,085,000 | 324,029,000 | 314,114,000 | 352,319,000 | 373,060,000 | 221,305,000 | 234,626,000 | 251,819,000 | 312,827,000 | 303,980,000 | 342,853,000 | 225,256,000 | 280,461,000 | 278,606,000 | |||||||||||||||||||||||||||||
liabilities and stockholders' deficit | |||||||||||||||||||||||||||||||||||||||||||||
revenue interest liability | 43,486,000 | 34,828,000 | 37,013,000 | 22,784,000 | 26,921,000 | 24,760,000 | 19,636,000 | 21,972,000 | 13,392,000 | 11,295,000 | 14,048,000 | 12,469,000 | 6,353,000 | 5,392,000 | 10,926,000 | 9,276,000 | 8,999,000 | 5,236,000 | 128,420,000 | 124,409,000 | |||||||||||||||||||||||||
accumulated other comprehensive loss | -1,000 | -2,000 | -93,000 | -297,000 | -263,000 | -31,000 | -16,000 | ||||||||||||||||||||||||||||||||||||||
total stockholders' deficit | -388,722,000 | -454,994,000 | -323,778,000 | -196,944,000 | |||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' deficit | 343,821,000 | 205,796,000 | 247,939,000 | 381,590,000 | |||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 9,000 | 11,000 | 22,000 | 118,000 | 15,000 | 11,000 | 2,000 | 5,000 | 3,000 | 5,989 | |||||||||||||||||||||||||||||||||||
short-term investments | 17,427,000 | 42,086,000 | 29,942,000 | 62,905,000 | 68,138,000 | 50,441,000 | 2,247,000 | 7,931,000 | 34,651,000 | 31,883,000 | 26,882,000 | 53,692,000 | 132,463,000 | 155,793,000 | 166,400,000 | 182,347,000 | 147,035,000 | 162,017,000 | 162,961,000 | 158,410,000 | 157,263,000 | 134,772,000 | 94,995,000 | 69,467,000 | 12,729,000 | 11,780,000 | 8,064,000 | ||||||||||||||||||
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||
stockholders’ (deficit) equity: | |||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 928,000 | 928,000 | 928,000 | 928,000 | 1,193,000 | |||||||||||||||||||||||||||||||||||
accumulated other comprehensive gain | 23,000 | ||||||||||||||||||||||||||||||||||||||||||||
total stockholders' (deficit) equity | -96,134,000 | ||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' (deficit) equity | 353,258,000 | ||||||||||||||||||||||||||||||||||||||||||||
other long-term assets | 56,000 | 1,294,000 | |||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 8,960,000 | 85,489,000 | -50,246,000 | 68,512,000 | 129,334,000 | 175,010,000 | 131,745,000 | 175,917,000 | 214,140,000 | 278,096,000 | 154,107,000 | 192,422,000 | 254,180,000 | 267,960,000 | 277,760,000 | 296,482,000 | 305,456,000 | 314,427,000 | 50,223,000 | 58,909,000 | 67,035,000 | ||||||||||||||||||||||||
total liabilities and stockholders’ equity | 250,969,000 | 330,352,000 | 179,642,000 | 255,270,000 | 308,814,000 | 236,482,000 | 174,030,000 | 210,881,000 | 244,188,000 | 313,093,000 | 185,242,000 | 214,612,000 | 263,791,000 | 277,466,000 | 286,036,000 | 306,394,000 | 315,958,000 | 325,221,000 | 60,530,000 | 69,287,000 | 70,223,000 | ||||||||||||||||||||||||
long-term investments | 5,181,000 | 21,631,000 | 42,350,000 | 105,717,000 | 13,680,000 | 25,920,000 | 49,646,000 | 67,637,000 | 88,183,000 | 86,771,000 | 89,509,000 | 44,611,000 | 5,055,000 | 7,061,000 | |||||||||||||||||||||||||||||||
total stockholders' equity | 19,950,000 | ||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 214,447,000 | ||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 152,000 | 603,000 | 1,479,000 | 1,764,000 | 1,737,000 | 1,682,000 | 1,656,000 | 1,629,000 | 1,578,000 | 1,427,000 | 1,030,000 | 253,000 | |||||||||||||||||||||||||||||||||
investments | 11,528,000 | 13,477,277 | |||||||||||||||||||||||||||||||||||||||||||
deficit accumulated during the development stage | |||||||||||||||||||||||||||||||||||||||||||||
assets held for sale | 29,108 | 29,108 | |||||||||||||||||||||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ deficit | |||||||||||||||||||||||||||||||||||||||||||||
short term borrowings with related parties, net of debt discount | |||||||||||||||||||||||||||||||||||||||||||||
accrued interest | |||||||||||||||||||||||||||||||||||||||||||||
warrant liabilities | 2,852,188 | ||||||||||||||||||||||||||||||||||||||||||||
convertible preferred stock: | |||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock par value 0.001; no shares authorized, issued or outstanding as of september 30, 2013; 34,785,000 shares authorized and 23,975,000 shares issued and outstanding at december 31, 2012, aggregate liquidation preference of 23,975,000 at december 31, 2012 | |||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ (deficit) equity | 83,232,856 | ||||||||||||||||||||||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ (deficit) equity | 86,575,812 | 19,534,137 | |||||||||||||||||||||||||||||||||||||||||||
deferred offering costs | 2,449,637 | ||||||||||||||||||||||||||||||||||||||||||||
series a preferred stock par value 0.001; 59,538,092 shares authorized as of june 30, 2013 and 34,785,000 shares authorized as of december 31, 2012, 57,598,092 shares issued and outstanding at june 30, 2013 and 23,975,000 shares issued and outstanding at december 31, 2012, aggregate liquidation preference of 57,598,092 at june 30, 2013 and 23,975,000 at december 31, 2012 | 57,478,555 | ||||||||||||||||||||||||||||||||||||||||||||
series a-1 preferred stock par value 0.001; 7,862,283 shares authorized as of june 30, 2013 and december 31, 2012, 6,750,000 shares issued and outstanding at june 30, 2013 and 0 shares issued and outstanding at december 31, 2012, aggregate liquidation preference of 7,803,000 at june 30, 2013 and 0 at december 31, 2012 | 7,749,531 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 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 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||||||||||||||||||||||
net loss | -25,196,000 | -31,333,000 | -21,318,000 | -29,524,000 | -56,344,000 | -41,250,000 | -49,935,000 | -61,719,000 | -55,487,000 | -55,117,000 | -66,324,000 | -56,731,000 | -65,119,000 | -90,935,000 | -104,476,000 | -61,946,000 | -49,911,000 | -45,730,000 | -46,130,000 | -45,219,000 | -43,337,000 | -40,541,000 | -17,402,000 | -14,035,000 | -14,585,000 | -12,801,000 | -12,395,000 | -11,466,000 | -9,806,000 | -9,238,000 | -7,874,000 | -5,238,434 | ||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
non-cash royalty revenue | -18,481,000 | -16,359,000 | -13,580,000 | -10,481,000 | -9,686,000 | -8,860,000 | ||||||||||||||||||||||||||||||||||||||
depreciation expense | 27,000 | 26,000 | 27,000 | 26,000 | 27,000 | 26,000 | 6,000 | 26,000 | 51,000 | 81,000 | 92,000 | 105,000 | 150,000 | 153,000 | 153,000 | 153,000 | 153,000 | 153,000 | 160,000 | 163,000 | 118,000 | 106,000 | 101,000 | 92,000 | 55,000 | 71,000 | 67,000 | 63,000 | 61,000 | 62,000 | 65,000 | 69,000 | 63,000 | 63,000 | 64,000 | 54,000 | 56,000 | 59,000 | 51,000 | 41,000 | 12,000 | 10,525 | ||
amortization of debt issuance costs and discounts | 589,000 | 847,000 | 820,000 | 699,000 | ||||||||||||||||||||||||||||||||||||||||
non-cash interest expense related to the royalty sale liability | 13,894,000 | 14,637,000 | 13,273,000 | 13,090,000 | 12,673,000 | |||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 2,502,000 | 2,349,000 | 2,669,000 | 2,465,000 | 2,805,000 | 3,022,000 | 2,931,000 | 3,235,000 | 2,920,000 | 2,975,000 | 3,160,000 | 2,903,000 | 3,715,000 | 3,537,000 | 3,527,000 | 4,436,000 | 4,474,000 | 5,497,000 | 8,584,000 | 5,751,000 | 6,673,000 | 7,264,000 | 7,395,000 | 7,053,000 | 6,358,000 | 6,327,000 | 6,563,000 | 6,636,000 | 5,495,000 | 5,723,000 | 5,921,000 | 4,941,000 | 4,980,000 | 4,150,000 | 3,709,000 | 4,121,000 | 4,556,000 | 3,371,000 | 2,898,000 | 2,072,000 | 950,000 | 935,000 | 741,000 | 519,832 |
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 7,838,000 | -11,234,000 | -26,452,000 | -1,152,000 | -12,318,000 | -7,464,000 | -5,748,000 | -6,118,000 | -5,871,000 | -1,824,000 | -4,384,000 | -2,686,000 | -2,240,000 | -3,645,000 | -2,728,000 | -2,182,000 | -1,224,000 | 144,000 | ||||||||||||||||||||||||||
prepaids and other assets | -17,338,000 | -6,176,000 | -10,793,000 | -4,925,000 | -3,692,000 | -3,937,000 | 315,000 | -6,590,000 | 4,636,000 | -2,156,000 | 5,320,000 | -1,608,000 | 518,000 | -1,853,000 | 1,990,000 | 764,000 | -997,000 | -894,000 | 11,798,000 | -9,808,000 | -6,804,000 | -5,607,000 | 156,000 | -2,538,000 | -1,594,000 | -3,642,000 | 546,000 | 1,294,000 | ||||||||||||||||
inventories | 915,000 | 5,927,000 | -15,144,000 | -4,831,000 | -14,389,000 | 4,367,000 | -11,374,000 | -7,472,000 | -14,188,000 | -5,759,000 | -6,324,000 | -4,151,000 | -5,656,000 | -313,000 | 6,422,000 | -1,260,000 | -422,000 | -10,258,000 | -3,684,000 | -3,894,000 | -7,075,000 | -813,000 | -6,407,000 | -1,841,000 | ||||||||||||||||||||
deferred revenue | 9,054,000 | 8,366,000 | 17,771,000 | -3,976,000 | -6,560,000 | -5,594,000 | -8,678,000 | 3,948,000 | 5,679,000 | 4,089,000 | 3,477,000 | 8,650,000 | -538,000 | -1,194,000 | 1,022,000 | -2,100,000 | 2,404,000 | -1,074,000 | 2,444,000 | 881,000 | 0 | 528,000 | -36,000 | -982,000 | -466,000 | -981,000 | -982,000 | 4,581,000 | ||||||||||||||||
accounts payable | 3,338,000 | 2,901,000 | 2,618,000 | 27,844,000 | 9,304,000 | -12,770,000 | 19,348,000 | -3,450,000 | 5,504,000 | 1,656,000 | 7,493,000 | -5,975,000 | 4,474,000 | 5,769,000 | -14,033,000 | 9,393,000 | -3,266,000 | -8,651,000 | -599,000 | -21,583,000 | 34,432,000 | -12,247,000 | 14,571,000 | -13,650,000 | 5,103,000 | -4,453,000 | 787,000 | 7,081,000 | 7,038,000 | 217,000 | 26,000 | 833,000 | 452,000 | 813,000 | -738,000 | 1,011,405 | ||||||||
other accrued liabilities | -4,864,000 | 21,183,000 | -1,748,000 | -932,000 | 6,347,000 | 12,978,000 | 1,138,000 | -2,121,000 | 8,195,000 | 10,573,000 | 4,578,000 | -1,249,000 | 1,229,000 | -1,791,000 | 7,628,000 | -3,049,000 | -789,000 | 4,445,000 | -21,772,000 | 25,042,000 | -11,102,000 | 1,606,000 | -4,399,000 | 16,656,000 | -1,614,000 | 9,028,000 | -768,000 | 3,354,000 | 11,096,000 | -5,153,000 | 5,761,000 | 3,389,000 | 281,000 | 76,000 | -239,365 | |||||||||
net cash from operating activities | -27,722,000 | -4,286,000 | -31,422,000 | -22,628,000 | -34,952,000 | -35,325,000 | -7,205,000 | 53,828,000 | -37,056,000 | -19,325,000 | -24,750,000 | -54,356,000 | -42,472,000 | -42,833,000 | -50,532,000 | -38,990,000 | -57,706,000 | -69,169,000 | -47,866,000 | -89,068,000 | -68,550,000 | -86,671,000 | 139,391,000 | -69,347,000 | -49,994,000 | -58,029,000 | -54,009,000 | 91,691,000 | ||||||||||||||||
capital expenditures | -189,000 | 0 | 0 | 0 | -167,000 | -105,000 | 122,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -176,000 | 225,000 | -987,000 | 217,000 | -56,000 | -569,000 | 0 | 0 | ||||||||||||||||||
free cash flows | -27,911,000 | -4,286,000 | -31,422,000 | -34,952,000 | -35,492,000 | -7,310,000 | 53,950,000 | -37,056,000 | -19,325,000 | -24,750,000 | -54,356,000 | -42,472,000 | -42,833,000 | -50,532,000 | -38,990,000 | -57,706,000 | -69,169,000 | -47,866,000 | -68,726,000 | -86,446,000 | 138,404,000 | -69,130,000 | -50,050,000 | -58,598,000 | -54,009,000 | 91,691,000 | ||||||||||||||||||
investing activities | ||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -189,000 | -167,000 | -77,000 | -73,000 | -176,000 | 83,000 | -585,000 | -191,000 | -172,000 | -358,000 | ||||||||||||||||||||||||||||||||||
net cash from investing activities | -189,000 | 0 | -167,000 | -77,000 | -73,000 | 0 | 0 | 17,500,000 | 25,000,000 | -11,794,000 | 33,000,000 | 5,000,000 | -18,102,000 | -12,676,000 | 2,333,000 | 5,110,000 | 26,589,000 | -2,868,000 | -5,313,000 | 27,103,000 | 16,168,000 | 785,000 | 347,000 | 1,153,000 | ||||||||||||||||||||
financing activities | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of warrants, net of issuance costs | 16,217,000 | 0 | 9,042,000 | 5,766,000 | ||||||||||||||||||||||||||||||||||||||||
payment of issuance costs | 0 | 0 | -7,500,000 | 0 | 0 | -219,000 | ||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 16,217,000 | 10,672,000 | 2,850,000 | -7,500,000 | 34,996,000 | -9,095,000 | -30,023,000 | 90,606,000 | 4,471,000 | -4,312,000 | 809,000 | 49,492,000 | -30,358,000 | 46,292,000 | 18,108,000 | -1,436,000 | 213,410,000 | 3,655,000 | 49,113,000 | 2,045,000 | 170,440,000 | 1,597,000 | 3,674,000 | 26,014,000 | 7,014,000 | 976,000 | 1,185,000 | 9,293,000 | 190,414,000 | 134,000 | 5,037,000 | 52,000 | 73,431,885 | |||||||||||
net decrease in cash and cash equivalents | -11,694,000 | 36,459,000 | -27,424,000 | -58,528,000 | -87,023,000 | |||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 167,852,000 | 0 | 0 | 144,761,000 | 0 | 0 | 82,248,000 | 0 | 0 | 0 | 36,973,000 | 0 | 0 | 34,468,000 | 0 | 0 | 38,165,000 | 0 | 0 | 77,336,000 | 0 | 0 | 85,038,000 | 0 | 0 | 56,537,000 | 0 | |||||||||||||||||
cash and cash equivalents at end of period | 156,158,000 | 6,386,000 | -28,572,000 | 114,633,000 | 44,000 | -44,587,000 | -37,305,000 | 226,609,000 | 2,375,000 | -6,443,000 | 30,823,000 | 651,000 | 506,000 | 19,867,000 | -1,628,000 | 11,561,000 | 37,207,000 | -48,963,000 | -78,854,000 | 208,641,000 | -7,712,000 | -694,000 | 48,638,000 | 55,268,969 | ||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||
non-cash right of use asset | 27,000 | 9,000 | -10,000 | 30,000 | 18,000 | -4,000 | ||||||||||||||||||||||||||||||||||||||
non-cash loss on extinguishment of debt | 0 | |||||||||||||||||||||||||||||||||||||||||||
paid-in-kind interest on long-term debt | 4,580,000 | |||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense related to the revenue interest liability | 0 | 0 | 10,632,000 | 10,937,000 | 11,976,000 | 11,918,000 | 11,465,000 | 11,320,000 | 11,267,000 | 11,095,000 | 11,213,000 | 11,015,000 | 10,597,000 | 10,445,000 | 7,940,000 | 4,925,000 | 5,821,000 | 4,928,000 | 4,640,000 | 4,171,000 | 4,124,000 | |||||||||||||||||||||||
other long-term liabilities | 0 | -420,000 | ||||||||||||||||||||||||||||||||||||||||||
payments on revenue interest liability | 0 | 0 | 0 | -5,832,000 | -4,598,000 | -4,292,000 | -3,510,000 | -3,106,000 | -2,346,000 | -2,360,000 | -2,101,000 | -1,217,000 | -1,126,000 | -1,108,000 | -582,000 | -573,000 | -390,000 | -46,000 | ||||||||||||||||||||||||||
repurchase of revenue interest liability | 0 | |||||||||||||||||||||||||||||||||||||||||||
payment of royalty sale liability issuance costs | 0 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from royalty sale liability | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs | 0 | 0 | 90,672,000 | 0 | -168,000 | 190,150,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from atm program, net of issuance costs | 10,531,000 | -18,000 | 0 | -31,000 | 21,988,000 | 48,652,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from exercise of common stock options | 0 | 551,000 | 375,000 | 168,000 | 2,668,000 | 239,000 | 1,643,000 | 3,738,000 | 1,014,000 | 7,014,000 | 1,201,000 | 1,887,000 | 1,669,000 | 27,000 | 1,636,000 | 9,738,000 | 410,000 | 55,000 | 267,000 | 10,000 | 8,000 | 27,000 | 379,000 | 534,000 | 264,000 | 165,000 | 90,000 | 52,000 | ||||||||||||||||
net increase in cash and cash equivalents | 6,386,000 | -28,572,000 | -30,128,000 | 44,000 | -44,587,000 | -37,305,000 | 144,361,000 | -6,441,000 | 20,136,000 | -65,514,000 | -82,741,000 | 148,175,000 | -16,744,000 | -62,366,000 | 123,603,000 | 55,268,969 | ||||||||||||||||||||||||||||
common stock issuance costs not yet paid | 11,000 | |||||||||||||||||||||||||||||||||||||||||||
royalty sale issuance costs not yet paid | ||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment not yet paid | -28,000 | 195,000 | 142,000 | -402,000 | 408,000 | 116,000 | -211,000 | |||||||||||||||||||||||||||||||||||||
net income | -40,455,000 | 61,022,000 | 124,611,000 | -78,249,000 | -54,221,000 | 87,379,000 | ||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
non-cash loss on extinguishment of debt and exchange transaction | ||||||||||||||||||||||||||||||||||||||||||||
accretion and amortization of premiums and discounts on investments | ||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | -41,795,000 | 0 | 0 | -18,102,000 | 0 | 0 | 0 | -4,420,000 | -7,696,000 | |||||||||||||||||||||||||||||||||||
proceeds from sales/maturities of investments | 0 | 0 | 17,500,000 | 25,000,000 | 30,001,000 | 33,000,000 | 0 | 2,250,000 | 5,695,000 | 31,200,000 | 5,000,000 | 21,675,000 | 26,950,000 | 45,885,000 | 45,015,000 | 37,490,000 | 44,903,000 | 48,681,000 | 35,686,000 | 44,373,000 | 63,974,000 | 61,633,000 | 40,290,000 | 36,875,000 | 27,182,000 | 12,813,000 | 1,000,000 | 2,500,000 | 4,426,000 | |||||||||||||||
purchases of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||
repurchase or principal payment of revenue interest liability | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from credit agreement, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||
repayment of convertible notes | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock and warrants from offering, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of warrants | ||||||||||||||||||||||||||||||||||||||||||||
other financing activities | ||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 0 | 0 | 124,775,000 | 0 | 0 | 0 | 258,892,000 | 0 | 0 | 304,962,000 | 0 | 0 | 167,058,000 | ||||||||||||||||||||||||||||||
issuance costs not yet paid | ||||||||||||||||||||||||||||||||||||||||||||
amortization of premiums and discounts on investments | 0 | 0 | -73,000 | -339,000 | -260,000 | 167,000 | 199,000 | 173,000 | 63,000 | 103,000 | 148,000 | 274,000 | 238,000 | 254,000 | 218,000 | 151,000 | 27,000 | 54,000 | 53,000 | 53,000 | ||||||||||||||||||||||||
amortization of debt issuance costs | 447,000 | 442,000 | 437,000 | 427,000 | 422,000 | 417,000 | 407,000 | 402,000 | 398,000 | 410,000 | 404,000 | 400,000 | 3,000 | 3,000 | 4,000 | 5,000 | 6,000 | 7,000 | 8,000 | 8,000 | 8,000 | 0 | ||||||||||||||||||||||
proceeds from issuance of common stock, warrants, and pre-funded warrants, net of issuance costs | 0 | -170,000 | 52,598,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of pre-funded warrants | 0 | 11,000 | ||||||||||||||||||||||||||||||||||||||||||
non cash right of use asset | 72,000 | 26,000 | 35,000 | 1,000 | -3,000 | -4,000 | 6,000 | 6,000 | -17,000 | 4,000 | 2,000 | 4,000 | 17,000 | 10,000 | -98,000 | 91,000 | 0 | 5,000 | 1,000 | 25,000 | ||||||||||||||||||||||||
amortization of discount and issuance costs on convertible notes | ||||||||||||||||||||||||||||||||||||||||||||
repayment of principal on revenue interest liability | ||||||||||||||||||||||||||||||||||||||||||||
payment for other issuance costs | ||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | ||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | -23,637,000 | -6,441,000 | 144,911,000 | -84,624,000 | 36,459,000 | -27,424,000 | 200,364,000 | 105,220,000 | -65,514,000 | 1,247,000 | 217,939,000 | 89,214,000 | -82,741,000 | 148,175,000 | 150,314,000 | -45,848,000 | -62,366,000 | 99,243,000 | 176,029,000 | |||||||||||||||||||||||||
common stock issuance, warrant, and pre-funded warrant issuance costs not yet paid | 170,000 | |||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of convertible debt | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from revenue interest liability, net of issuance costs | 0 | 0 | 0 | -225,000 | ||||||||||||||||||||||||||||||||||||||||
payment for debt issuance costs on convertible notes | ||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs not yet paid | 445,000 | |||||||||||||||||||||||||||||||||||||||||||
acquired in-process research and development | ||||||||||||||||||||||||||||||||||||||||||||
purchases of in-process research and development | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes | ||||||||||||||||||||||||||||||||||||||||||||
prepayment of forward stock repurchase transaction | ||||||||||||||||||||||||||||||||||||||||||||
purchase of capped call options associated with convertible notes | ||||||||||||||||||||||||||||||||||||||||||||
payment for debt issuance costs, debt-to-equity conversion | ||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||
cash, and cash equivalents and restricted cash at beginning of period | ||||||||||||||||||||||||||||||||||||||||||||
offering costs not yet paid | 173,000 | |||||||||||||||||||||||||||||||||||||||||||
accretion of premiums and discounts on investments | 0 | -4,000 | -20,000 | -73,000 | -19,000 | |||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | 0 | -390,000 | -50,000 | |||||||||||||||||||||||||||||||||||||||||
other long-term assets | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from revenue interest liability | 0 | 0 | 25,000,000 | |||||||||||||||||||||||||||||||||||||||||
payment for debt issuance costs | ||||||||||||||||||||||||||||||||||||||||||||
payments on long-term debt | ||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | ||||||||||||||||||||||||||||||||||||||||||||
issuance costs from revenue interest agreement not yet paid | ||||||||||||||||||||||||||||||||||||||||||||
net cash provided by investing activities | 45,696,000 | 31,570,000 | 30,283,000 | |||||||||||||||||||||||||||||||||||||||||
net cash provided by financing activities | 1,669,000 | 126,000 | ||||||||||||||||||||||||||||||||||||||||||
net increase (decrease) in cash and cash equivalents | 139,056,000 | |||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount | 2,000 | 3,000 | 4,000 | 5,000 | 6,000 | 6,000 | 7,000 | 7,000 | 8,000 | |||||||||||||||||||||||||||||||||||
net cash (used in) provided by investing activities | ||||||||||||||||||||||||||||||||||||||||||||
(gain) on sale of assets | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 3,000 | 0 | 135,000 | |||||||||||||||||||||||||||||||||||||||||
net cash (used in) provided by financing activities | ||||||||||||||||||||||||||||||||||||||||||||
net (decrease) increase in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||
loss related to assets held for sale | 0 | 23,000 | 6,000 | 0 | ||||||||||||||||||||||||||||||||||||||||
loss on sale of assets | 0 | -10,000 | 11,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from warrant issuance | 0 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from debt issuance, net of issuance costs | -31,000 | |||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and beneficial conversion feature | ||||||||||||||||||||||||||||||||||||||||||||
revaluation of warrants | ||||||||||||||||||||||||||||||||||||||||||||
noncash interest expense on convertible notes | 0 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of preferred stock, net of issuance costs | -2,759 | |||||||||||||||||||||||||||||||||||||||||||
conversion of convertible promissory notes, including accrued interest of 923 into series a preferred stock | ||||||||||||||||||||||||||||||||||||||||||||
conversion of convertible long-term pfizer note, including accrued interest of 274 into series a-1 preferred stock | ||||||||||||||||||||||||||||||||||||||||||||
deferred offering costs not yet paid | ||||||||||||||||||||||||||||||||||||||||||||
payments for offering costs in connection with initial public offering | ||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and beneficial conversion | 0 | |||||||||||||||||||||||||||||||||||||||||||
write-off of acquired in-process research and development | ||||||||||||||||||||||||||||||||||||||||||||
common stock issued in license agreement | ||||||||||||||||||||||||||||||||||||||||||||
cash obtained in stock acquisition | ||||||||||||||||||||||||||||||||||||||||||||
other investing | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from debt issuance with related parties | ||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | ||||||||||||||||||||||||||||||||||||||||||||
conversion of convertible promissory notes, including accrued interest of 923,092 into series a preferred stock | 0 | |||||||||||||||||||||||||||||||||||||||||||
conversion of convertible long-term pfizer note, including accrued interest of 274,155 into series a-1 preferred stock | 0 | |||||||||||||||||||||||||||||||||||||||||||
initial public offering costs not yet paid | ||||||||||||||||||||||||||||||||||||||||||||
change in fair of warrant liability | ||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of short-term investments | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock |
