Fate Therapeutics, Inc(NASDAQ:FATE)

Fate Therapeutics, Inc., a clinical-stage biopharmaceutical company, develops programmed cellular immunotherapies for cancer and immune disorders worldwide. Its NK- and T-cell immuno-oncology programs under development include FT516 for the treatment of acute myeloid leukemia (AML) B-cell lymphoma, ...
Website: http://www.fatetherapeutics.com
Founded: 2007
Full Time Employees: 178
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 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
collaboration revenue | 1,369,000 | 1,741,000 | 1,907,000 | 1,629,000 | 1,860,000 | 3,074,000 | 6,772,000 | 1,925,000 | 1,676,000 | 1,944,000 | 933,000 | 58,980,000 | 44,356,000 | 14,981,000 | 18,549,000 | 18,414,000 | 17,069,000 | 14,225,000 | 13,412,000 | 11,142,000 | 15,896,000 | 7,558,000 | 5,465,000 | 2,515,000 | 2,802,000 | 2,429,000 | 2,817,000 | 2,632,000 | 1,661,000 | 1,026,000 | 1,027,000 | 1,026,000 | 1,027,000 | 1,026,000 | 1,026,000 | 1,027,000 | 1,027,000 | 1,026,000 | 1,027,000 | 1,322,000 | 1,076,000 | 1,026,000 | 329,000 | 209,000 | ||||
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||
research and development | 25,425,000 | 25,838,000 | 27,430,000 | 29,136,000 | 33,609,000 | 34,650,000 | 34,604,000 | 32,138,000 | 31,816,000 | 34,275,000 | 40,876,000 | 65,629,000 | 87,191,000 | 79,817,000 | 81,307,000 | 72,139,000 | 69,515,000 | 53,130,000 | 48,023,000 | 44,852,000 | 38,982,000 | 30,694,000 | 26,669,000 | 29,278,000 | 25,209,000 | 23,202,000 | 21,631,000 | 17,728,000 | 14,095,000 | 13,637,000 | 16,816,000 | 11,476,000 | 9,887,000 | 8,578,000 | 7,927,000 | 7,966,000 | 6,230,000 | 6,804,000 | 6,782,000 | 6,636,000 | 5,433,000 | 5,003,000 | 4,857,000 | 4,568,000 | 4,080,000 | 3,968,000 | 4,522,000 | 3,378,000 |
general and administrative | 10,665,000 | 10,638,000 | 11,445,000 | 13,773,000 | 15,262,000 | 20,801,000 | 17,251,000 | 20,855,000 | 17,935,000 | 18,948,000 | 22,622,000 | 21,943,000 | 21,584,000 | 21,555,000 | 20,351,000 | 20,742,000 | 16,936,000 | 15,718,000 | 12,168,000 | 12,500,000 | 10,313,000 | 8,351,000 | 7,503,000 | 7,729,000 | 6,671,000 | 6,346,000 | 5,270,000 | 5,350,000 | 4,307,000 | 4,081,000 | 3,816,000 | 3,604,000 | 3,384,000 | 2,788,000 | 2,669,000 | 3,032,000 | 2,451,000 | 2,611,000 | 2,249,000 | 2,602,000 | 2,555,000 | 2,351,000 | 2,690,000 | 2,756,000 | 1,904,000 | 2,072,000 | 2,415,000 | 1,979,000 |
total operating expenses | 36,090,000 | 36,476,000 | 38,875,000 | 42,909,000 | 63,608,000 | 55,451,000 | 51,855,000 | 52,993,000 | 49,751,000 | 53,223,000 | 63,498,000 | 87,572,000 | 108,775,000 | 101,372,000 | 101,658,000 | 92,881,000 | 86,451,000 | 68,848,000 | 60,191,000 | 57,352,000 | 49,295,000 | 39,045,000 | 34,172,000 | 37,007,000 | 31,880,000 | 29,548,000 | 26,901,000 | 23,078,000 | 18,402,000 | 17,718,000 | 20,632,000 | 15,080,000 | 13,271,000 | 11,366,000 | 10,596,000 | 10,998,000 | 8,681,000 | 9,415,000 | 9,031,000 | 9,238,000 | 7,988,000 | 7,354,000 | 7,547,000 | 7,324,000 | 5,984,000 | 6,040,000 | 6,937,000 | 5,357,000 |
income from operations | -34,721,000 | -34,735,000 | -36,968,000 | -41,280,000 | -61,748,000 | -52,377,000 | -45,083,000 | -51,068,000 | -48,075,000 | -51,279,000 | -62,565,000 | -28,592,000 | -64,419,000 | -86,391,000 | -83,109,000 | -74,467,000 | -69,382,000 | -54,623,000 | -46,779,000 | -46,210,000 | -33,399,000 | -31,487,000 | -28,707,000 | -34,492,000 | -29,078,000 | -27,119,000 | -24,084,000 | -20,446,000 | -16,741,000 | -16,692,000 | -19,605,000 | -14,054,000 | -12,244,000 | -10,340,000 | -9,570,000 | -9,971,000 | -7,654,000 | -8,389,000 | -8,004,000 | -7,916,000 | ||||||||
yoy | -43.77% | -33.68% | -18.00% | -19.17% | 28.44% | 2.14% | -27.94% | 78.61% | -25.37% | -40.64% | -24.72% | -61.60% | -7.15% | 58.16% | 77.66% | 61.15% | 107.74% | 73.48% | 62.95% | 33.97% | 14.86% | 16.11% | 19.20% | 68.70% | 73.69% | 62.47% | 22.85% | 45.48% | 36.73% | 61.43% | 104.86% | 40.95% | 59.97% | 23.26% | 19.57% | 25.96% | ||||||||||||
qoq | -0.04% | -6.04% | -10.45% | -33.15% | 17.89% | 16.18% | -11.72% | 6.23% | -6.25% | -18.04% | 118.82% | -55.62% | -25.43% | 3.95% | 11.61% | 7.33% | 27.02% | 16.77% | 1.23% | 38.36% | 6.07% | 9.68% | -16.77% | 18.62% | 7.22% | 12.60% | 17.79% | 22.13% | 0.29% | -14.86% | 39.50% | 14.78% | 18.41% | 8.05% | -4.02% | 30.27% | -8.76% | 4.81% | 1.11% | |||||||||
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% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | 0% |
other income: | ||||||||||||||||||||||||||||||||||||||||||||||||
interest income | 2,220,000 | 2,575,000 | 2,921,000 | 3,336,000 | 3,874,000 | 4,438,000 | 4,827,000 | 4,149,000 | 4,414,000 | 4,697,000 | 4,381,000 | 3,694,000 | 2,880,000 | 1,787,000 | 757,000 | 418,000 | 297,000 | 289,000 | 346,000 | 377,000 | 346,000 | 447,000 | 635,000 | 972,000 | 1,314,000 | 910,000 | 1,015,000 | 1,091,000 | 1,144,000 | 339,000 | 376,000 | 331,000 | 159,000 | 152,000 | 137,000 | 111,000 | 43,000 | 37,000 | 31,000 | 27,000 | 3,000 | 4,000 | 2,000 | 1,000 | 1,000 | |||
change in fair value of stock price appreciation milestones | 127,000 | -90,000 | -73,000 | 280,000 | 670,000 | -13,000 | 1,556,000 | -1,394,000 | -645,000 | 1,049,000 | 393,000 | 1,718,000 | 5,176,000 | 891,000 | 5,881,000 | 8,359,000 | 464,000 | 11,026,000 | -8,700,000 | 744,000 | -20,058,000 | -27,644,000 | ||||||||||||||||||||||||||
other income | 50,000 | 43,000 | 5,051,000 | 274,000 | 273,000 | 309,000 | 184,000 | 363,000 | 5,036,000 | 4,299,000 | 150,000 | 366,000 | ||||||||||||||||||||||||||||||||||||
total other income | 2,347,000 | 2,485,000 | 2,898,000 | 3,659,000 | 9,595,000 | 4,699,000 | 6,656,000 | 3,064,000 | 3,953,000 | 6,109,000 | 9,810,000 | 9,711,000 | 8,056,000 | 2,828,000 | 7,004,000 | 8,777,000 | 761,000 | 11,315,000 | -8,354,000 | 1,121,000 | -19,712,000 | -27,197,000 | 635,000 | 972,000 | 776,000 | 510,000 | 606,000 | 686,000 | ||||||||||||||||||||
net income | -32,374,000 | -32,250,000 | -34,070,000 | -37,621,000 | -52,153,000 | -47,678,000 | -38,427,000 | -48,004,000 | -44,122,000 | -45,170,000 | -52,755,000 | -18,881,000 | -56,363,000 | -83,563,000 | -76,105,000 | -65,690,000 | -68,621,000 | -43,308,000 | -55,133,000 | -45,089,000 | -53,111,000 | -58,684,000 | -28,072,000 | -33,520,000 | -28,302,000 | -26,609,000 | -23,478,000 | -19,760,000 | -16,027,000 | -16,782,000 | -19,654,000 | -14,135,000 | -12,497,000 | -10,684,000 | -9,645,000 | -10,126,000 | -7,940,000 | -8,737,000 | -8,408,000 | -8,377,000 | ||||||||
yoy | -37.92% | -32.36% | -11.34% | -21.63% | 18.20% | 5.55% | -27.16% | 154.25% | -21.72% | -45.94% | -30.68% | -71.26% | -17.86% | 92.95% | 38.04% | 45.69% | 29.20% | -26.20% | 96.40% | 34.51% | 87.66% | 120.54% | 19.57% | 69.64% | 76.59% | 58.56% | 19.46% | 39.79% | 28.25% | 57.08% | 103.77% | 39.59% | 57.39% | 22.28% | 14.71% | 20.88% | ||||||||||||
qoq | 0.38% | -5.34% | -9.44% | -27.86% | 9.39% | 24.07% | -19.95% | 8.80% | -2.32% | -14.38% | 179.41% | -66.50% | -32.55% | 9.80% | 15.85% | -4.27% | 58.45% | -21.45% | 22.28% | -15.10% | -9.50% | 109.05% | -16.25% | 18.44% | 6.36% | 13.34% | 18.82% | 23.29% | -4.50% | -14.61% | 39.04% | 13.11% | 16.97% | 10.77% | -4.75% | 27.53% | -9.12% | 3.91% | 0.37% | |||||||||
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% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | 0% |
other comprehensive loss: | ||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale securities | -37,000 | 91,000 | -567,000 | 1,257,000 | -228,000 | -209,000 | 514,000 | 88,000 | 59,000 | 1,208,000 | 1,399,000 | 128,000 | -531,000 | -689,000 | 13,000 | 174,000 | -330,000 | -242,000 | -311,000 | 481,000 | 120,000 | -29,000 | -42,000 | 93,000 | 2,000 | 12,000 | 1,000 | -3,000 | 26,000 | -5,000 | -33,000 | 750 | -8,000 | -3,000 | 14,000 | |||||||||||||
comprehensive loss | -32,411,000 | -32,159,000 | -34,199,000 | -37,698,000 | -52,720,000 | -46,421,000 | -38,655,000 | -48,213,000 | -43,608,000 | -45,082,000 | -52,696,000 | -17,673,000 | -54,964,000 | -83,435,000 | -76,636,000 | -67,778,000 | -69,310,000 | -43,295,000 | -54,959,000 | -45,419,000 | -53,353,000 | -58,995,000 | -27,591,000 | -33,400,000 | -28,331,000 | -26,651,000 | -23,385,000 | -19,758,000 | -16,015,000 | -16,781,000 | -19,656,000 | -14,145,000 | -12,487,000 | -10,658,000 | -9,650,000 | -10,159,000 | -7,944,000 | -8,745,000 | -8,411,000 | -8,363,000 | ||||||||
net loss per common share, basic and diluted | -270 | -270 | -290 | -320 | -450 | -400 | -330 | -470 | -450 | -460 | -540 | -190 | -580 | -860 | -790 | -680 | -720 | -450 | -580 | -480 | -610 | -680 | -350 | -440 | -380 | -400 | -360 | -300 | -240 | -310 | -370 | -270 | -280 | -260 | -230 | -240 | -200 | -270 | -290 | -290 | -260 | -240 | -330 | -380 | -320 | -300 | -340 | -4,810 |
weighted-average common shares used to compute basic and diluted net loss per share | 118,998,693 | 118,528,046 | 118,375,540 | 117,769,161 | 117,468,124 | 101,104,345 | 98,568,012 | 98,400,355 | 98,054,687 | 97,023,506 | 96,704,413 | 96,343,529 | 95,409,201 | 94,326,648 | 93,431,877 | 86,887,280 | 79,304,627 | 75,886,964 | 66,929,503 | 65,213,364 | 64,920,621 | 54,185,022 | 53,130,518 | 52,763,306 | 41,428,845 | 41,406,367 | 41,388,329 | 32,090,174 | 28,868,464 | 28,777,790 | 28,650,356 | 23,920,630 | 20,554,478 | 20,489,181 | 20,467,782 | 20,346,856 | ||||||||||||
unrealized loss on available-for-sale securities | -129,000 | -77,000 | -2,088,000 | -2,000 | -10,000 | |||||||||||||||||||||||||||||||||||||||||||
other comprehensive income: | ||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -538,000 | -400,000 | -409,000 | -405,000 | -430,000 | -429,000 | -425,000 | -412,000 | -412,000 | -378,000 | -212,000 | -266,000 | -329,000 | -385,000 | -435,000 | -488,000 | ||||||||||||||||||||||||||||||||
loss on extinguishment of debt | -118,000 | |||||||||||||||||||||||||||||||||||||||||||||||
total other expense | -55,000 | -90,000 | -49,000 | -81,000 | -253,000 | -344,000 | -75,000 | -155,000 | -286,000 | -348,000 | -404,000 | -461,000 | ||||||||||||||||||||||||||||||||||||
net loss and comprehensive loss | -7,446,000 | -6,886,000 | -7,779,000 | -7,881,000 | -6,603,000 | -6,067,000 | -6,980,000 | -6,073,000 | ||||||||||||||||||||||||||||||||||||||||
revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||
grant revenue | ||||||||||||||||||||||||||||||||||||||||||||||||
total revenue | 209,000 | |||||||||||||||||||||||||||||||||||||||||||||||
yoy | ||||||||||||||||||||||||||||||||||||||||||||||||
qoq | NaN% | NaN% | NaN% | |||||||||||||||||||||||||||||||||||||||||||||
change in fair value of exchangeable shares | ||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of warrant liability | ||||||||||||||||||||||||||||||||||||||||||||||||
income from 48d tax credit | ||||||||||||||||||||||||||||||||||||||||||||||||
other income (expense) | ||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares used for eps calculation | 1,262,546,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 46,628,000 | 40,622,000 | 41,249,000 | 44,920,000 | 36,056,000 | 37,909,000 | 36,917,000 | 121,322,000 | 41,870,000 | 33,334,000 | 46,802,000 | 42,020,000 | 61,333,000 | 82,093,000 | 55,275,000 | 64,741,000 | 133,583,000 | 129,180,000 | 76,654,000 | 106,413,000 | 167,347,000 | 349,130,000 | 433,074,000 | 83,366,000 | 99,814,000 | 249,588,000 | 71,435,000 | 183,033,000 | 190,514,000 | 183,247,000 | 36,162,000 | 32,912,000 | 88,952,000 | 43,231,000 | 31,063,000 | 40,608,000 | 88,609,000 | 37,099,000 | 35,870,000 | 39,487,000 | 64,809,000 | 72,857,000 | 81,176,000 | 42,349,000 | 45,530,000 | 42,012,000 | 47,881,000 | 19,082,000 |
accounts receivable | 916,000 | 682,000 | 1,395,000 | 2,406,000 | 3,539,000 | 4,127,000 | 1,048,000 | 858,000 | 1,826,000 | 1,538,000 | 2,833,000 | 13,500,000 | 38,480,000 | 10,223,000 | 13,126,000 | 13,850,000 | 8,676,000 | 7,311,000 | 10,303,000 | 6,945,000 | 5,515,000 | 3,243,000 | 1,717,000 | 500,000 | 500,000 | 500,000 | 500,000 | 846,000 | ||||||||||||||||||||
short-term investments | 157,029,000 | 174,801,000 | 181,581,000 | 195,505,000 | 243,012,000 | 259,014,000 | 267,962,000 | 262,222,000 | 273,305,000 | 374,894,000 | 39,950,000 | 41,692,000 | 3,503,000 | 9,520,000 | 10,060,000 | 16,125,000 | ||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 4,131,000 | 5,146,000 | 6,172,000 | 5,386,000 | 9,302,000 | 9,244,000 | 13,461,000 | 9,973,000 | 14,539,000 | 12,902,000 | 11,414,000 | 15,490,000 | 27,367,000 | 19,970,000 | 17,181,000 | 11,453,000 | 8,826,000 | 7,701,000 | 7,369,000 | 7,236,000 | 5,892,000 | 4,729,000 | 5,099,000 | 4,965,000 | 5,662,000 | 2,810,000 | 3,170,000 | 2,897,000 | 3,689,000 | 2,237,000 | 2,015,000 | 1,491,000 | 1,647,000 | 825,000 | 848,000 | 1,137,000 | 1,211,000 | 780,000 | 1,162,000 | 955,000 | 843,000 | 482,000 | 395,000 | 443,000 | 94,000 | 233,000 | 382,000 | 304,000 |
total current assets | 208,704,000 | 221,251,000 | 230,397,000 | 248,217,000 | 291,909,000 | 310,294,000 | 319,388,000 | 394,375,000 | 331,540,000 | 364,174,000 | 392,182,000 | 437,888,000 | 502,074,000 | 535,329,000 | 599,157,000 | 599,075,000 | 633,412,000 | 693,713,000 | 713,268,000 | 804,316,000 | 494,323,000 | 496,777,000 | 540,225,000 | 208,249,000 | 227,089,000 | 305,633,000 | 165,178,000 | 186,430,000 | 205,196,000 | 213,929,000 | 80,034,000 | 90,625,000 | 102,596,000 | 70,039,000 | 71,861,000 | 83,437,000 | 93,323,000 | 47,399,000 | 47,092,000 | 56,567,000 | 65,652,000 | 74,185,000 | 81,571,000 | 42,792,000 | 45,624,000 | 42,245,000 | 48,263,000 | 19,386,000 |
long-term investments | 1,472,000 | 10,305,000 | 26,097,000 | 32,286,000 | 27,657,000 | 33,607,000 | 47,162,000 | 7,595,000 | 980,000 | 7,291,000 | 3,912,000 | 4,942,000 | 13,939,000 | 11,925,000 | 67,942,000 | 100,664,000 | 124,877,000 | 149,501,000 | 98,284,000 | 13,233,000 | 16,139,000 | 39,440,000 | ||||||||||||||||||||||||||
property and equipment | 56,925,000 | 59,475,000 | 61,097,000 | 62,762,000 | 64,384,000 | 82,392,000 | 87,534,000 | 92,116,000 | 96,836,000 | 101,707,000 | 106,331,000 | 108,594,000 | 110,020,000 | 109,118,000 | 103,116,000 | 97,857,000 | 91,529,000 | 74,617,000 | 59,213,000 | 47,950,000 | 32,308,000 | 20,710,000 | 15,932,000 | 11,896,000 | 11,419,000 | 9,653,000 | 9,225,000 | 8,402,000 | 5,125,000 | 3,798,000 | 2,894,000 | 2,649,000 | 2,550,000 | 2,490,000 | 1,945,000 | 1,746,000 | 1,579,000 | 1,750,000 | 1,940,000 | 1,992,000 | 2,160,000 | 2,072,000 | 1,766,000 | 1,544,000 | 1,240,000 | 1,159,000 | 1,264,000 | 789,000 |
operating lease right-of-use assets | 41,609,000 | 42,413,000 | 43,814,000 | 45,178,000 | 46,508,000 | 58,441,000 | 59,547,000 | 60,620,000 | 61,675,000 | 62,721,000 | 63,743,000 | 64,682,000 | 66,069,000 | 67,378,000 | 68,493,000 | 69,475,000 | 70,720,000 | 64,970,000 | 66,184,000 | 67,295,000 | 67,084,000 | 67,130,000 | 68,229,000 | 69,200,000 | 22,752,000 | 23,160,000 | 23,560,000 | 23,955,000 | ||||||||||||||||||||
restricted cash | 10,227,000 | 10,227,000 | 10,227,000 | 10,227,000 | 10,227,000 | 10,227,000 | 15,177,000 | 15,177,000 | 15,177,000 | 15,177,000 | 15,177,000 | 15,227,000 | 15,227,000 | 15,227,000 | 15,227,000 | 15,227,000 | 15,227,000 | 15,227,000 | 15,227,000 | 15,227,000 | 15,227,000 | 15,227,000 | 15,227,000 | 15,227,000 | 227,000 | 227,000 | 227,000 | 227,000 | 227,000 | 227,000 | 227,000 | 122,000 | 122,000 | 122,000 | 122,000 | 122,000 | 122,000 | 122,000 | 122,000 | 122,000 | 122,000 | 122,000 | 122,000 | 122,000 | 122,000 | 122,000 | 122,000 | 122,000 |
other assets | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 33,000 | 33,000 | 33,000 | 33,000 | 33,000 | 33,000 | 33,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 526,000 | 24,000 | 24,000 | 24,000 | 24,000 | 24,000 | 24,000 | 24,000 | 24,000 | 24,000 | 24,000 | 24,000 | 24,000 | 32,000 | 24,000 | 25,000 | 2,743,000 | |||||||||
total assets | 318,937,000 | 343,671,000 | 371,632,000 | 398,670,000 | 440,694,000 | 494,970,000 | 528,817,000 | 569,892,000 | 506,217,000 | 543,788,000 | 584,757,000 | 630,336,000 | 705,561,000 | 749,349,000 | 807,059,000 | 858,386,000 | 921,455,000 | 984,571,000 | 1,015,666,000 | 1,045,964,000 | 622,457,000 | 626,443,000 | 653,594,000 | 321,890,000 | 302,274,000 | 340,207,000 | 199,877,000 | 220,865,000 | 213,032,000 | 219,954,000 | 83,155,000 | 93,420,000 | 105,292,000 | 72,675,000 | 73,952,000 | 85,329,000 | 95,048,000 | 49,295,000 | 49,178,000 | 58,705,000 | 67,958,000 | 76,403,000 | 83,483,000 | 44,490,000 | 47,010,000 | 43,551,000 | 49,649,000 | 23,040,000 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 2,656,000 | 3,504,000 | 4,040,000 | 4,190,000 | 9,365,000 | 6,349,000 | 5,495,000 | 6,765,000 | 4,719,000 | 5,706,000 | 7,506,000 | 9,855,000 | 8,265,000 | 9,593,000 | 8,420,000 | 11,444,000 | 8,612,000 | 6,439,000 | 5,771,000 | 8,998,000 | 6,283,000 | 3,717,000 | 13,563,000 | 5,173,000 | 5,822,000 | 5,715,000 | 5,410,000 | 5,367,000 | 4,205,000 | 5,236,000 | 3,510,000 | 2,160,000 | 1,678,000 | 2,198,000 | 1,177,000 | 2,470,000 | 934,000 | 1,200,000 | 1,998,000 | 1,975,000 | 996,000 | 1,280,000 | 1,507,000 | 1,271,000 | 1,157,000 | 980,000 | 1,330,000 | |
accrued expenses | 20,024,000 | 17,571,000 | 18,182,000 | 17,213,000 | 21,348,000 | 23,580,000 | 22,654,000 | 32,043,000 | 27,514,000 | 28,540,000 | 29,469,000 | 31,513,000 | 53,932,000 | 50,149,000 | 40,524,000 | 35,110,000 | 42,412,000 | 54,003,000 | 25,736,000 | 20,931,000 | 15,564,000 | 14,782,000 | 11,618,000 | 11,770,000 | 14,697,000 | 13,843,000 | 9,834,000 | 9,950,000 | 10,926,000 | 9,638,000 | 8,376,000 | 7,440,000 | 7,254,000 | 5,413,000 | 4,769,000 | 4,699,000 | 3,957,000 | 3,343,000 | 2,355,000 | 2,038,000 | 2,439,000 | 2,317,000 | 2,491,000 | 1,827,000 | 2,010,000 | 1,948,000 | 1,641,000 | 137,000 |
cirm award liability, current portion | 8,448,000 | 2,280,000 | 795,000 | 4,000,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 | 3,160,000 | 3,160,000 | 3,160,000 | 2,808,000 | 2,106,000 | 2,106,000 | 2,106,000 | |||||||||||||||||||||||||||||
deferred revenue | 381,000 | 5,000 | 212,000 | 393,000 | 600,000 | 159,000 | 685,000 | 1,110,000 | 1,929,000 | 7,500,000 | 8,000,000 | 198,000 | 724,000 | 1,250,000 | 1,776,000 | 2,303,000 | 2,829,000 | 3,355,000 | 3,881,000 | 4,408,000 | 4,934,000 | 5,460,000 | 5,986,000 | |||||||||||||||||||||||||
operating lease liabilities, current portion | 4,562,000 | 4,751,000 | 5,656,000 | 6,544,000 | 7,416,000 | 6,893,000 | 6,644,000 | 6,402,000 | 6,176,000 | 5,977,000 | 5,786,000 | 5,545,000 | 5,628,000 | 5,755,000 | 5,717,000 | 5,582,000 | 5,577,000 | 4,697,000 | 5,068,000 | 4,412,000 | 3,355,000 | 2,330,000 | 2,355,000 | 1,898,000 | 1,692,000 | 1,632,000 | 1,572,000 | 1,200,000 | ||||||||||||||||||||
total current liabilities | 36,071,000 | 28,111,000 | 28,673,000 | 28,159,000 | 38,522,000 | 37,422,000 | 34,793,000 | 45,369,000 | 39,094,000 | 41,333,000 | 44,690,000 | 48,651,000 | 114,051,000 | 103,938,000 | 91,518,000 | 77,911,000 | 81,284,000 | 91,884,000 | 105,600,000 | 94,577,000 | 85,564,000 | 54,195,000 | 45,322,000 | 24,924,000 | 27,806,000 | 40,595,000 | 29,418,000 | 29,140,000 | 27,263,000 | 22,672,000 | 16,273,000 | 12,588,000 | 11,049,000 | 9,716,000 | 8,052,000 | 16,897,000 | 15,187,000 | 14,678,000 | 14,327,000 | 13,886,000 | 13,441,000 | 12,596,000 | 11,315,000 | 6,413,000 | 3,912,000 | 3,812,000 | 4,354,000 | 9,491,000 |
cirm award liability, net of current portion | 2,112,000 | 6,590,000 | 5,600,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 790,000 | 790,000 | 790,000 | 702,000 | 1,404,000 | 1,404,000 | 1,404,000 | 1,404,000 | 856,000 | ||||||||||||||||||||||||||||
operating lease liabilities, net of current portion | 73,287,000 | 74,494,000 | 75,675,000 | 76,785,000 | 77,849,000 | 92,085,000 | 93,918,000 | 95,668,000 | 97,360,000 | 98,977,000 | 100,562,000 | 102,070,000 | 103,710,000 | 105,164,000 | 106,587,000 | 107,939,000 | 109,241,000 | 104,360,000 | 105,405,000 | 106,512,000 | 93,943,000 | 83,156,000 | 78,683,000 | 73,834,000 | 25,235,000 | 25,670,000 | 26,098,000 | 26,517,000 | ||||||||||||||||||||
stock price appreciation milestones | 283,000 | 410,000 | 320,000 | 247,000 | 527,000 | 1,197,000 | 1,184,000 | 2,740,000 | 1,346,000 | 701,000 | 1,750,000 | 2,143,000 | 9,037,000 | 9,928,000 | 15,809,000 | |||||||||||||||||||||||||||||||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value... | 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 | 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 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | |||||||||||
common stock, 0.001 par value... | 115,000 | 115,000 | 115,000 | 115,000 | 114,000 | 114,000 | 114,000 | 114,000 | 99,000 | 99,000 | 99,000 | 98,000 | 97,000 | 97,000 | 97,000 | 97,000 | 96,000 | 95,000 | 94,000 | 94,000 | 88,000 | 87,000 | 87,000 | 76,000 | 76,000 | 75,000 | 65,000 | 65,000 | 65,000 | 65,000 | 53,000 | 53,000 | 53,000 | 41,000 | 41,000 | 41,000 | 41,000 | 34,000 | 29,000 | 29,000 | 29,000 | 29,000 | 29,000 | 21,000 | 21,000 | 21,000 | 20,000 | 1,000 |
additional paid-in capital | 1,741,259,000 | 1,735,730,000 | 1,730,869,000 | 1,723,715,000 | 1,716,335,000 | 1,707,215,000 | 1,695,450,000 | 1,685,928,000 | 1,580,032,000 | 1,570,784,000 | 1,560,680,000 | 1,547,702,000 | 1,536,497,000 | 1,515,597,000 | 1,494,642,000 | 1,470,916,000 | 1,448,584,000 | 1,430,769,000 | 1,409,214,000 | 1,392,279,000 | 941,216,000 | 927,784,000 | 918,535,000 | 636,062,000 | 628,200,000 | 623,156,000 | 455,999,000 | 450,925,000 | 443,244,000 | 304,371,000 | 297,885,000 | 252,019,000 | 250,825,000 | 249,820,000 | 193,242,000 | 182,258,000 | 181,445,000 | 179,904,000 | 179,097,000 | 141,503,000 | 139,714,000 | 139,173,000 | 138,646,000 | 14,367,000 | ||||
accumulated other comprehensive income | 116,000 | 153,000 | 62,000 | 191,000 | 268,000 | 835,000 | -422,000 | -194,000 | 15,000 | 3,000 | 11,000 | 14,000 | ||||||||||||||||||||||||||||||||||||
accumulated deficit | -1,534,309,000 | -1,501,935,000 | -1,469,685,000 | -1,435,615,000 | -1,397,994,000 | -1,345,841,000 | -1,298,163,000 | -1,259,736,000 | -1,211,732,000 | -1,167,610,000 | -1,122,440,000 | -1,069,685,000 | -1,050,804,000 | -994,441,000 | -910,878,000 | -834,773,000 | -769,083,000 | -700,462,000 | -657,154,000 | -602,021,000 | -556,932,000 | -503,821,000 | -445,137,000 | -417,065,000 | -383,545,000 | -355,243,000 | -328,634,000 | -305,156,000 | -285,396,000 | -269,369,000 | -252,587,000 | -232,933,000 | -218,798,000 | -206,301,000 | -195,617,000 | -185,972,000 | -175,846,000 | -167,906,000 | -159,169,000 | -150,761,000 | -142,384,000 | |||||||
total stockholders’ equity | 207,184,000 | 234,066,000 | 261,364,000 | 288,409,000 | 318,726,000 | 362,326,000 | 396,982,000 | 426,115,000 | 368,417,000 | 402,777,000 | 437,755,000 | 477,472,000 | 483,939,000 | 518,003,000 | 580,483,000 | 633,393,000 | 678,838,000 | 730,332,000 | 752,071,000 | 790,095,000 | 384,445,000 | 424,365,000 | 474,111,000 | 219,218,000 | 244,756,000 | 268,042,000 | 127,526,000 | 145,837,000 | 160,469,000 | 173,929,000 | 51,825,000 | 64,995,000 | 77,189,000 | 45,749,000 | 55,213,000 | 63,858,000 | 73,154,000 | 25,373,000 | 23,129,000 | 30,727,000 | 38,038,000 | 44,995,000 | 51,074,000 | 21,251,000 | 33,576,000 | 39,638,000 | 45,177,000 | |
total liabilities and stockholders’ equity | 318,937,000 | 343,671,000 | 371,632,000 | 398,670,000 | 440,694,000 | 494,970,000 | 528,817,000 | 569,892,000 | 506,217,000 | 543,788,000 | 584,757,000 | 630,336,000 | 705,561,000 | 749,349,000 | 807,059,000 | 858,386,000 | 921,455,000 | 984,571,000 | 1,015,666,000 | 1,045,964,000 | 622,457,000 | 626,443,000 | 653,594,000 | 321,890,000 | 302,274,000 | 340,207,000 | 199,877,000 | 220,865,000 | 213,032,000 | 219,954,000 | 83,155,000 | 93,420,000 | 105,292,000 | 72,675,000 | 73,952,000 | 85,329,000 | 95,048,000 | 49,295,000 | 49,178,000 | 58,705,000 | 67,958,000 | 76,403,000 | 83,483,000 | 44,490,000 | 49,649,000 | |||
cirm award liability | 5,070,000 | 5,070,000 | 1,940,000 | 1,940,000 | 600,000 | |||||||||||||||||||||||||||||||||||||||||||
collaboration contract assets | 7,196,000 | 8,325,000 | 9,108,000 | 8,777,000 | 9,870,000 | 11,158,000 | 12,264,000 | 12,883,000 | 13,506,000 | 13,357,000 | 13,972,000 | |||||||||||||||||||||||||||||||||||||
short-term investments and related maturity receivables | 316,400,000 | 331,133,000 | 366,878,000 | 423,043,000 | 513,575,000 | 509,031,000 | 482,327,000 | 549,521,000 | 618,942,000 | 683,722,000 | 315,569,000 | 139,675,000 | 100,335,000 | 119,918,000 | 121,613,000 | 53,235,000 | 90,573,000 | 10,493,000 | 27,945,000 | 41,857,000 | 55,722,000 | 11,997,000 | 25,983,000 | |||||||||||||||||||||||||
accumulated other comprehensive loss | -499,000 | -587,000 | -646,000 | -1,854,000 | -3,253,000 | -3,381,000 | -2,850,000 | -2,000 | -14,000 | -15,000 | -13,000 | -3,000 | -13,000 | -39,000 | -34,000 | -1,000 | ||||||||||||||||||||||||||||||||
deferred revenue, current portion | 1,738,000 | 42,226,000 | 35,241,000 | 33,657,000 | 22,575,000 | 21,483,000 | 23,545,000 | 23,032,000 | 21,033,000 | 21,144,000 | 17,121,000 | 14,626,000 | 2,923,000 | 2,787,000 | 3,367,000 | 5,049,000 | 6,576,000 | |||||||||||||||||||||||||||||||
deferred revenue, net of current portion | 12,407,000 | 17,743,000 | 22,534,000 | 27,124,000 | 32,563,000 | 38,925,000 | 43,025,000 | 46,021,000 | 49,378,000 | 54,688,000 | 3,124,000 | 3,775,000 | 4,496,000 | 5,244,000 | 6,380,000 | |||||||||||||||||||||||||||||||||
stock price appreciation milestones, net of current portion | 3,861,000 | 24,168,000 | 24,632,000 | 12,865,000 | 10,955,000 | 11,684,000 | 14,559,000 | |||||||||||||||||||||||||||||||||||||||||
stock price appreciation milestones, current portion | 42,793,000 | 36,003,000 | 36,018,000 | 13,085,000 | ||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive gain | -762,000 | -73,000 | -86,000 | -260,000 | 70,000 | 312,000 | 623,000 | 142,000 | 22,000 | 51,000 | 93,000 | |||||||||||||||||||||||||||||||||||||
collaboration contract asset | 1,170,000 | 1,338,000 | 1,525,000 | 1,687,000 | 1,851,000 | 1,958,000 | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||
long-term debt, current portion | 13,932,000 | 5,447,000 | 3,941,000 | 3,264,000 | 2,011,000 | 758,000 | 7,620,000 | 8,025,000 | 7,864,000 | 7,705,000 | 6,494,000 | 5,156,000 | 3,256,000 | 611,000 | 746,000 | 1,240,000 | 1,971,000 | |||||||||||||||||||||||||||||||
deferred rent | 3,401,000 | 2,441,000 | 1,462,000 | 1,303,000 | 1,347,000 | 1,090,000 | 821,000 | 543,000 | 101,000 | 99,000 | 97,000 | 42,000 | 58,000 | 75,000 | 91,000 | 100,000 | 76,000 | 101,000 | 118,000 | 153,000 | ||||||||||||||||||||||||||||
long-term debt | 9,469,000 | 10,958,000 | 11,601,000 | 12,835,000 | 14,069,000 | 14,789,000 | 6,676,000 | 1,081,000 | 4,610,000 | 6,676,000 | 8,700,000 | 12,635,000 | 14,539,000 | 16,414,000 | 9,389,000 | |||||||||||||||||||||||||||||||||
current portion of cirm award liability | 2,106,000 | 1,284,000 | ||||||||||||||||||||||||||||||||||||||||||||||
current portion of deferred rent | 125,000 | 12,000 | 1,000 | 3,000 | 4,000 | 5,000 | 5,000 | 63,000 | 54,000 | 45,000 | 35,000 | 26,000 | 77,000 | 69,000 | 61,000 | 45,000 | ||||||||||||||||||||||||||||||||
current portion of deferred revenue | 7,588,000 | 3,250,000 | 1,776,000 | 2,105,000 | 2,105,000 | 2,105,000 | 2,105,000 | 2,105,000 | 2,105,000 | 2,105,000 | 2,105,000 | 2,105,000 | 2,401,000 | 2,451,000 | 2,105,000 | |||||||||||||||||||||||||||||||||
long–term debt, current portion | 2,438,000 | 8,187,000 | 7,550,000 | |||||||||||||||||||||||||||||||||||||||||||||
long–term debt, net of current portion | 12,446,000 | 14,808,000 | 2,501,000 | 10,688,000 | ||||||||||||||||||||||||||||||||||||||||||||
additional paid–in capital | 445,799,000 | 295,934,000 | 248,957,000 | 180,393,000 | ||||||||||||||||||||||||||||||||||||||||||||
repurchase liability for unvested equity awards | 1,000 | 9,000 | 21,000 | 33,000 | 57,000 | 69,000 | 82,000 | 106,000 | ||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholder’s equity | 47,010,000 | 43,551,000 | ||||||||||||||||||||||||||||||||||||||||||||||
deficit accumulated during the development stage | ||||||||||||||||||||||||||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 3,725,000 | |||||||||||||||||||||||||||||||||||||||||||||||
convertible notes, net of discount | 3,481,000 | |||||||||||||||||||||||||||||||||||||||||||||||
preferred stock warrant liability | 163,000 | |||||||||||||||||||||||||||||||||||||||||||||||
exchangeable share liability | 2,885,000 | |||||||||||||||||||||||||||||||||||||||||||||||
long-term debt, less current portion | 250,000 | |||||||||||||||||||||||||||||||||||||||||||||||
long-term convertible notes | 20,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
convertible preferred stock, 0.001 par value... | 56,526,000 | |||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ deficit: | ||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ deficit | 23,040,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||
net loss | -32,374,000 | -32,250,000 | -34,070,000 | -37,621,000 | -52,153,000 | -47,678,000 | -38,427,000 | -48,004,000 | -44,122,000 | -45,170,000 | -52,755,000 | -18,881,000 | -56,363,000 | -83,563,000 | -76,105,000 | -65,690,000 | -68,621,000 | -43,308,000 | -55,133,000 | -45,089,000 | -53,111,000 | -58,684,000 | -28,072,000 | -33,520,000 | -28,302,000 | -26,609,000 | -23,478,000 | -19,760,000 | -16,027,000 | -16,782,000 | -19,654,000 | -14,135,000 | -12,497,000 | -10,684,000 | -9,645,000 | -10,126,000 | -7,940,000 | -8,737,000 | -8,408,000 | -8,377,000 | -7,446,000 | -6,603,000 | -6,067,000 | -6,980,000 | |||
adjustments to reconcile net loss to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 3,063,000 | 3,227,000 | 3,278,000 | 3,333,000 | 4,813,000 | 4,607,000 | 4,721,000 | 4,821,000 | 4,885,000 | 4,740,000 | 4,466,000 | 4,191,000 | 4,842,000 | 3,193,000 | 2,962,000 | 2,761,000 | 2,206,000 | 1,519,000 | 1,166,000 | 959,000 | 861,000 | 773,000 | 748,000 | 705,000 | 623,000 | 587,000 | 543,000 | 440,000 | 327,000 | 310,000 | 281,000 | 286,000 | 290,000 | 244,000 | 231,000 | 206,000 | 203,000 | 218,000 | 233,000 | 227,000 | 210,000 | 187,000 | 162,000 | 128,000 | 115,000 | 133,000 | 123,000 |
stock–based compensation | |||||||||||||||||||||||||||||||||||||||||||||||
accretion and amortization of premiums and discounts on investments | -881,000 | -810,000 | -847,000 | -1,068,000 | -1,530,000 | -2,196,000 | -2,723,000 | -2,631,000 | -2,906,000 | -3,257,000 | -2,940,000 | -2,295,000 | -1,245,000 | -409,000 | 525,000 | 873,000 | 1,072,000 | 1,366,000 | 1,489,000 | 1,140,000 | 855,000 | 303,000 | 247,000 | 271,000 | 80,000 | ||||||||||||||||||||||
deferred revenue | 377,000 | 4,000 | -212,000 | -181,000 | -207,000 | 0 | -160,000 | -525,000 | -425,000 | -820,000 | 192,000 | -40,488,000 | -5,422,000 | -3,752,000 | 6,290,000 | -3,497,000 | -7,502,000 | -5,849,000 | -2,101,000 | -3,107,000 | 666,000 | -2,816,000 | 63,268,000 | -515,000 | -1,301,000 | -2,430,000 | -2,663,000 | -2,132,000 | 3,838,000 | 9,474,000 | -527,000 | -526,000 | -526,000 | -526,000 | -527,000 | -526,000 | -526,000 | -526,000 | -527,000 | -822,000 | -576,000 | -180,000 | |||||
change in fair value of stock price appreciation milestones | -127,000 | 90,000 | 73,000 | -280,000 | -670,000 | 13,000 | -1,556,000 | 1,394,000 | 645,000 | -1,049,000 | -393,000 | -1,718,000 | -5,176,000 | -891,000 | -5,881,000 | -8,359,000 | -464,000 | -11,026,000 | 8,700,000 | -744,000 | 20,058,000 | ||||||||||||||||||||||||||
impairment of long-lived assets | |||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment | 45,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -233,000 | 713,000 | 1,010,000 | 1,134,000 | 588,000 | -2,479,000 | -190,000 | 968,000 | -288,000 | 1,296,000 | 10,666,000 | 24,980,000 | -28,257,000 | 2,903,000 | 724,000 | -5,174,000 | -1,365,000 | 2,993,000 | -3,358,000 | -1,430,000 | -2,272,000 | -1,526,000 | 0 | 0 | 0 | -500,000 | |||||||||||||||||||||
prepaid expenses and other assets | 1,014,000 | 1,026,000 | -786,000 | 3,925,000 | -57,000 | 4,216,000 | -3,487,000 | 4,565,000 | -1,636,000 | -1,465,000 | 4,076,000 | 11,901,000 | -7,406,000 | -2,788,000 | -5,729,000 | -2,407,000 | -1,131,000 | -252,000 | -368,000 | -1,301,000 | -1,378,000 | 584,000 | -13,424,000 | 636,000 | -2,778,000 | 348,000 | -273,000 | 792,000 | |||||||||||||||||||
accounts payable and accrued expenses | 865,000 | -550,000 | 484,000 | -9,826,000 | 655,000 | 1,871,000 | 320,000 | -4,507,000 | -1,893,000 | -2,281,000 | -4,373,000 | -20,393,000 | 3,387,000 | 10,279,000 | 4,079,000 | -3,493,000 | -10,380,000 | 6,737,000 | 2,606,000 | 6,944,000 | 1,072,000 | -7,430,000 | 8,120,000 | -3,316,000 | 1,511,000 | 3,659,000 | 365,000 | -1,258,000 | 336,000 | 1,175,000 | 2,070,000 | 673,000 | 1,554,000 | -184,000 | -536,000 | 1,677,000 | 217,000 | 176,000 | 378,000 | 790,000 | -282,000 | -97,000 | 587,000 | 269,000 | 228,000 | -35,000 | 43,000 |
right-of-use assets and lease liabilities | -591,000 | -685,000 | -635,000 | -606,000 | -3,095,000 | -480,000 | -434,000 | -412,000 | -372,000 | -371,000 | -329,000 | -336,000 | -271,000 | -270,000 | -235,000 | -52,000 | 11,000 | -201,000 | 660,000 | 1,933,000 | 1,974,000 | 1,960,000 | 1,959,000 | 1,985,000 | 32,000 | 33,000 | 348,000 | 361,000 | |||||||||||||||||||
net cash from operating activities | -23,314,000 | -24,374,000 | -24,587,000 | -33,809,000 | -27,799,000 | -29,419,000 | -32,306,000 | -33,350,000 | -36,637,000 | -38,273,000 | -28,493,000 | -28,860,000 | -75,389,000 | -55,047,000 | -53,159,000 | -64,613,000 | -70,293,000 | -33,375,000 | -32,106,000 | -27,096,000 | -20,664,000 | -30,733,000 | 38,841,000 | -26,673,000 | -25,535,000 | -19,838,000 | -20,309,000 | -17,493,000 | -11,020,000 | -3,556,000 | -11,523,000 | -12,551,000 | -10,721,000 | -9,857,000 | -8,872,000 | -7,455,000 | -7,551,000 | -7,516,000 | -7,504,000 | -7,252,000 | |||||||
capital expenditures | -1,192,000 | -2,798,000 | -1,024,000 | -541,000 | 26,000 | -581,000 | 37,000 | -72,000 | -181,000 | -1,009,000 | -2,199,000 | -2,596,000 | -7,610,000 | -8,157,000 | -12,037,000 | -6,707,000 | -17,620,000 | -12,548,000 | -14,808,000 | -1,357,000 | -1,969,000 | 57,000 | -807,000 | -727,000 | -2,792,000 | -1,513,000 | -2,224,000 | -264,000 | -1,117,000 | -724,000 | -278,000 | -184,000 | -797,000 | -362,000 | -411,000 | -155,000 | -40,000 | -33,000 | -206,000 | -178,000 | |||||||
free cash flows | -24,506,000 | -27,172,000 | -25,611,000 | -34,350,000 | -27,773,000 | -30,000,000 | -32,269,000 | -33,422,000 | -36,818,000 | -39,282,000 | -30,692,000 | -31,456,000 | -82,999,000 | -63,204,000 | -65,196,000 | -71,320,000 | -87,913,000 | -45,923,000 | -46,914,000 | -28,453,000 | -22,633,000 | -30,676,000 | 38,034,000 | -27,400,000 | -28,327,000 | -21,351,000 | -22,533,000 | -17,757,000 | -12,137,000 | -4,280,000 | -11,801,000 | -12,735,000 | -11,518,000 | -10,219,000 | -9,283,000 | -7,610,000 | -7,591,000 | -7,549,000 | -7,710,000 | -7,430,000 | |||||||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 237,000 | 3,000 | |||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -1,192,000 | -2,203,000 | -1,362,000 | -1,196,000 | -98,000 | -495,000 | -51,000 | -86,000 | -181,000 | -565,000 | -2,199,000 | -3,208,000 | -6,677,000 | -8,676,000 | -10,129,000 | -10,084,000 | -18,369,000 | -14,735,000 | -13,619,000 | -3,981,000 | -2,272,000 | -954,000 | -636,000 | -1,070,000 | -2,590,000 | -1,264,000 | -1,795,000 | -1,746,000 | |||||||||||||||||||
purchases of investments | -37,731,000 | -57,975,000 | -50,813,000 | -48,624,000 | -38,005,000 | -64,744,000 | -128,666,000 | -86,335,000 | -49,966,000 | -102,130,000 | -92,262,000 | -114,452,000 | -107,102,000 | -101,579,000 | -63,949,000 | -132,166,000 | -173,447,000 | -165,468,000 | -99,337,000 | -529,907,000 | -185,007,000 | ||||||||||||||||||||||||||
maturities of investments | 66,316,000 | 81,447,000 | 71,644,000 | 92,493,000 | 60,919,000 | 90,700,000 | 75,344,000 | 103,735,000 | 95,500,000 | 127,500,000 | 127,628,000 | 127,000,000 | 166,891,000 | 190,633,000 | 114,365,000 | 135,224,000 | 263,094,000 | 258,162,000 | 111,584,000 | 62,000,000 | 21,250,000 | 39,150,000 | 35,956,000 | 24,844,000 | |||||||||||||||||||||||
net cash from investing activities | 27,630,000 | 21,272,000 | 19,591,000 | 42,673,000 | 22,816,000 | 25,461,000 | -53,373,000 | 17,314,000 | 45,353,000 | 24,805,000 | 33,167,000 | 9,340,000 | 53,112,000 | 80,378,000 | 40,287,000 | -7,026,000 | 71,278,000 | 77,959,000 | -1,372,000 | -471,888,000 | -166,029,000 | -54,141,000 | 35,320,000 | 23,774,000 | -110,516,000 | 36,286,000 | -91,977,000 | 8,754,000 | 16,383,000 | 13,276,000 | 13,722,000 | -43,844,000 | 13,203,000 | 13,638,000 | 1,339,000 | -38,376,000 | 5,978,000 | 458,000 | 5,794,000 | -16,344,000 | |||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock from equity incentive plans, net of issuance costs | 0 | 0 | -4,000 | 299,000 | -180,000 | 0 | 58,000 | 207,000 | 1,517,000 | 1,487,000 | 3,406,000 | 2,797,000 | 3,449,000 | 7,942,000 | 3,718,000 | 5,605,000 | 4,885,000 | 1,200,000 | 2,559,000 | 1,011,000 | 163,000 | 688,000 | 1,258,000 | 1,133,000 | 175,000 | 606,000 | 106,000 | 32,000 | 34,000 | 24,000 | -4,000 | 147,000 | |||||||||||||||
proceeds from public offering of common stock, net of issuance costs | 0 | 0 | -662,000 | 75,193,000 | -31,000 | 0 | 0 | -270,000 | -136,000 | 0 | -143,000 | ||||||||||||||||||||||||||||||||||||
proceeds from issuance of pre-funded warrants, net of issuance costs | 0 | 0 | 0 | 19,996,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||
proceeds from ft819 cirm award | 3,130,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from ft836 cirm award | 200,000 | 2,475,000 | |||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 1,690,000 | 2,475,000 | 3,130,000 | 0 | 1,274,000 | 95,488,000 | -180,000 | 0 | 58,000 | 207,000 | 1,517,000 | 1,487,000 | 3,406,000 | 2,797,000 | 3,418,000 | 7,942,000 | 3,719,000 | 438,050,000 | 4,910,000 | 930,000 | 275,547,000 | 1,451,000 | -13,723,000 | 161,705,000 | 688,000 | 1,258,000 | 1,904,000 | 43,239,000 | 8,387,000 | -2,012,000 | -2,170,000 | 53,083,000 | 8,287,000 | -1,907,000 | -1,726,000 | -900,000 | -533,000 | 36,961,000 | 75,000 | ||||||||
net change in cash, cash equivalents and restricted cash | 6,006,000 | -627,000 | -3,671,000 | 8,864,000 | -1,853,000 | -3,958,000 | -84,405,000 | 79,452,000 | 8,536,000 | -13,468,000 | 4,732,000 | -19,313,000 | -20,760,000 | 26,818,000 | -9,466,000 | -68,842,000 | 4,403,000 | 52,526,000 | -29,759,000 | -60,934,000 | -181,783,000 | -83,944,000 | 349,708,000 | -1,448,000 | -149,774,000 | 178,153,000 | -111,598,000 | -7,481,000 | 7,267,000 | 147,085,000 | 3,355,000 | -56,040,000 | 45,721,000 | 12,168,000 | |||||||||||||
cash, cash equivalents and restricted cash at beginning of the year | |||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of the year | |||||||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of noncash investing and financing activities | |||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment in accounts payable | -595,000 | 338,000 | 655,000 | 124,000 | -86,000 | 88,000 | 14,000 | -444,000 | 0 | 612,000 | -933,000 | 519,000 | -1,908,000 | 3,377,000 | 749,000 | 2,187,000 | -1,189,000 | 2,624,000 | 303,000 | 1,011,000 | -171,000 | 343,000 | -202,000 | -249,000 | -429,000 | 1,482,000 | |||||||||||||||||||||
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 4,861,000 | 7,154,000 | 7,381,000 | 11,765,000 | 9,630,000 | 10,981,000 | 10,104,000 | 12,897,000 | 10,983,000 | 19,468,000 | 20,542,000 | 19,331,000 | 13,540,000 | 13,254,000 | 12,976,000 | 7,843,000 | 7,236,000 | 6,913,000 | 4,573,000 | 4,386,000 | 3,868,000 | 1,642,000 | 1,485,000 | 1,382,000 | 871,000 | 973,000 | 867,000 | 782,000 | 786,000 | 797,000 | 574,000 | 738,000 | 608,000 | 527,000 | 424,000 | 871,000 | |||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of the period | 0 | 0 | 46,283,000 | 0 | 0 | 57,047,000 | 0 | 0 | 76,560,000 | 0 | 0 | 148,810,000 | 0 | 0 | 182,574,000 | 0 | 0 | 0 | 100,041,000 | 0 | 0 | 0 | 190,741,000 | 0 | 0 | 0 | 89,074,000 | 0 | 0 | ||||||||||||||||||
cash, cash equivalents and restricted cash at end of the period | -627,000 | -3,671,000 | 55,147,000 | -3,958,000 | -84,405,000 | 136,499,000 | -13,468,000 | 4,732,000 | 57,247,000 | 26,818,000 | -9,466,000 | 79,968,000 | 52,526,000 | -29,759,000 | 121,640,000 | -181,783,000 | -83,944,000 | 349,708,000 | 98,593,000 | -149,774,000 | 178,153,000 | -111,598,000 | 183,260,000 | 7,267,000 | 147,085,000 | 3,355,000 | 33,034,000 | 45,721,000 | 12,168,000 | ||||||||||||||||||
accrued issuance costs included in additional paid-in-capital | 558,000 | ||||||||||||||||||||||||||||||||||||||||||||||
amortization of collaboration contract costs | |||||||||||||||||||||||||||||||||||||||||||||||
grant income from ft516 cirm award | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of collaboration contract assets | 0 | 0 | 7,196,000 | 783,000 | -331,000 | 1,094,000 | 1,106,000 | 979,000 | 623,000 | 616,000 | |||||||||||||||||||||||||||||||||||||
right-of-use assets obtained in exchange for lease obligations | |||||||||||||||||||||||||||||||||||||||||||||||
grant income from 2018 cirm award | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of collaboration contract asset | 168,000 | 187,000 | 162,000 | 164,000 | 107,000 | ||||||||||||||||||||||||||||||||||||||||||
grant income from cirm award | 0 | 0 | 0 | -4,000,000 | |||||||||||||||||||||||||||||||||||||||||||
right-of use assets obtained in exchange for lease obligations | 0 | 164,000 | 0 | 102,000 | 1,444,000 | -127,000 | 418,000 | 47,808,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from private placement of common stock, net of issuance costs | -25,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of common stock to collaboration partner, net of issuance costs | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from cirm award | 50,000 | 0 | 0 | 440,000 | 1,370,000 | 1,140,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from public offering of common stock and issuance of pre-funded warrants, net of issuance costs | 432,445,000 | ||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discounts and debt issuance costs | 68,000 | 15,000 | 17,000 | 15,000 | 19,000 | 19,000 | 19,000 | 19,000 | 19,000 | 19,000 | 19,000 | 24,000 | 28,000 | 33,000 | 38,000 | 40,000 | |||||||||||||||||||||||||||||||
principal repayments of long–term debt | |||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 1,353,000 | 312,000 | 317,000 | 309,000 | |||||||||||||||||||||||||||||||||||||||||||
noncash interest expense | 79,000 | 80,000 | 79,000 | 94,000 | 94,000 | 93,000 | 92,000 | 94,000 | 89,000 | 61,000 | 77,000 | 96,000 | 112,000 | 127,000 | 157,000 | 157,000 | 165,000 | 165,000 | 164,000 | 59,000 | 7,000 | 10,000 | |||||||||||||||||||||||||
deferred rent | 55,000 | 66,000 | 2,000 | 69,000 | 269,000 | 268,000 | 276,000 | 272,000 | 1,000 | 2,000 | -3,000 | -7,000 | |||||||||||||||||||||||||||||||||||
issuance of common stock for license agreement | |||||||||||||||||||||||||||||||||||||||||||||||
principal repayments of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||
issuance on common stock for license agreement | |||||||||||||||||||||||||||||||||||||||||||||||
non-cash loss on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||
cash payments included in loss on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock from equity incentive plans, net of repurchases and issuance costs | 221,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from private placement issuances of common stock, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from private placement issuance of preferred stock, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long–term debt | |||||||||||||||||||||||||||||||||||||||||||||||
payments of debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||
payments included in loss on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of warrants for common stock in connection with long–term debt | |||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | 0 | 0 | 0 | 0 | -55,660,000 | 0 | 0 | 0 | -39,971,000 | 0 | -3,509,000 | 0 | -16,166,000 | ||||||||||||||||||||||||||||||||||
maturities of short-term investments | 37,550,000 | 16,000,000 | 10,500,000 | 17,500,000 | 14,000,000 | 14,000,000 | 12,000,000 | 14,000,000 | 14,000,000 | 1,750,000 | 1,750,000 | 6,000,000 | 4,000,000 | ||||||||||||||||||||||||||||||||||
amortization of premiums and discounts on investments | -298,000 | -5,000 | -36,000 | -87,000 | -137,000 | -75,000 | -4,000 | -7,000 | -13,000 | -1,000 | 13,000 | 41,000 | 62,000 | 55,000 | |||||||||||||||||||||||||||||||||
issuance costs from public offering of common stock | -19,000 | -251,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock for license agreements | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -1,117,000 | -724,000 | -278,000 | -184,000 | -797,000 | -362,000 | -411,000 | -155,000 | -40,000 | -33,000 | -206,000 | -178,000 | |||||||||||||||||||||||||||||||||||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from public offerings of common stock, net of issuance costs | -245,000 | ||||||||||||||||||||||||||||||||||||||||||||||
payments on long–term debt | |||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -222,000 | -500,000 | 164,000 | 23,000 | 289,000 | 75,000 | 383,000 | -190,000 | -112,000 | -87,000 | 72,000 | 303,000 | 164,000 | 52,000 | 304,000 | ||||||||||||||||||||||||||||||||
issuance costs from private placement of common stock | 0 | 0 | -65,000 | ||||||||||||||||||||||||||||||||||||||||||||
issuance costs from private placement of preferred stock | 0 | 0 | -128,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||
payments on long-term debt | -6,709,000 | -2,044,000 | -2,011,000 | -1,938,000 | -1,903,000 | -1,873,000 | |||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by financing activities | 1,156,000 | 355,000 | |||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of common stock to collaboration partner | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
payments for the issuance of debt | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from private placement issuance of common stock, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | -48,001,000 | 51,510,000 | 1,229,000 | -3,617,000 | -25,322,000 | -8,048,000 | -8,319,000 | ||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of the period | 88,609,000 | 0 | 0 | 0 | 64,809,000 | 0 | 0 | 0 | 49,101,000 | 0 | 0 | 54,036,000 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of the period | 40,608,000 | 51,510,000 | 1,229,000 | -3,617,000 | 39,487,000 | -8,048,000 | -8,319,000 | 38,827,000 | 42,349,000 | 3,518,000 | -5,869,000 | 47,881,000 | |||||||||||||||||||||||||||||||||||
stock–based milestone charges and change in fair value of exchangeable shares | |||||||||||||||||||||||||||||||||||||||||||||||
issuances of common stock for technology | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of discounts | 6,000 | 8,000 | |||||||||||||||||||||||||||||||||||||||||||||
change in fair value of preferred stock warrants | |||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, net of repurchases and issuance cost | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of convertible promissory notes | |||||||||||||||||||||||||||||||||||||||||||||||
payment on convertible promissory note | |||||||||||||||||||||||||||||||||||||||||||||||
beneficial conversion feature related to convertible notes | |||||||||||||||||||||||||||||||||||||||||||||||
conversion of convertible preferred stock into common stock | |||||||||||||||||||||||||||||||||||||||||||||||
conversion of convertible notes into common stock | |||||||||||||||||||||||||||||||||||||||||||||||
exchange of exchangeable shares into common stock | |||||||||||||||||||||||||||||||||||||||||||||||
warrant liability reclassification to equity | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of discounts and debt issuance costs | 45,000 | 43,000 | 44,000 | ||||||||||||||||||||||||||||||||||||||||||||
stock-based milestone charges | |||||||||||||||||||||||||||||||||||||||||||||||
net income | -7,779,000 | -7,881,000 | |||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||
stock-based milestone charges and change in fair value of exchangeable shares | 0 | 0 | 375,000 | ||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, net of repurchases and issuance costs | 75,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash used in operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (cost of) initial public offering, net of offering costs | |||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) provided by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock for cash | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering, net of offering costs | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of preferred stock for cash, net of offering costs | |||||||||||||||||||||||||||||||||||||||||||||||
consolidated net loss | |||||||||||||||||||||||||||||||||||||||||||||||
initial fair value and change in fair value of exchangeable shares | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, net of repurchases | |||||||||||||||||||||||||||||||||||||||||||||||
costs paid in connection with initial public offering | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible promissory notes | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of convertible preferred stock, net of offering costs | |||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by financing activities |
