Amicus Therapeutics, Inc(NASDAQ:FOLD)

Amicus Therapeutics, Inc., a biotechnology company, focuses on discovering, developing, and delivering medicines for people living with rare metabolic diseases. Its commercial product and product candidates include Galafold, an oral precision medicine for the treatment of adults with a confirmed dia...
Website: http://www.amicusrx.com
Founded: 2002
Full Time Employees: 584
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 | 2017-09-30 | 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 | 2014-02-04 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2013-02-04 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2012-02-04 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-02-04 | 2010-12-31 | 2010-09-30 | 2010-03-31 | 2010-02-04 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2009-02-04 | 2008-12-31 | 2008-06-30 | 2008-03-31 | 2008-02-04 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-02-04 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net product sales | 185,212,000 | 169,061,000 | 154,688,000 | 125,249,000 | 149,706,000 | 141,517,000 | 126,669,000 | 110,403,000 | 115,082,000 | 103,501,000 | 94,503,000 | 86,270,000 | 88,096,000 | 81,691,000 | 80,731,000 | 78,715,000 | 82,154,000 | 79,545,000 | 77,413,000 | 66,402,000 | 70,571,000 | 67,437,000 | 62,353,000 | 60,525,000 | 55,293,000 | 48,768,000 | 44,130,000 | 34,046,000 | 32,644,000 | 20,596,000 | 21,309,000 | 16,696,000 | 10,874,000 | 7,158,000 | 4,169,000 | 2,127,000 | |||||||||||||||||||||||||||||||||||||
yoy | 23.72% | 19.46% | 22.12% | 13.45% | 30.09% | 36.73% | 34.04% | 27.97% | 30.63% | 26.70% | 17.06% | 9.60% | 7.23% | 2.70% | 4.29% | 18.54% | 16.41% | 17.95% | 24.15% | 9.71% | 27.63% | 38.28% | 41.29% | 77.77% | 69.38% | 136.78% | 107.10% | 103.92% | 200.20% | 187.73% | 411.13% | 684.96% | |||||||||||||||||||||||||||||||||||||||||
qoq | 9.55% | 9.29% | 23.50% | -16.34% | 5.79% | 11.72% | 14.73% | -4.07% | 11.19% | 9.52% | 9.54% | -2.07% | 7.84% | 1.19% | 2.56% | -4.19% | 3.28% | 2.75% | 16.58% | -5.91% | 4.65% | 8.15% | 3.02% | 9.46% | 13.38% | 10.51% | 29.62% | 4.29% | 58.50% | -3.35% | 27.63% | 53.54% | 51.91% | 71.70% | 96.00% | ||||||||||||||||||||||||||||||||||||||
cost of goods sold | 26,547,000 | 19,467,000 | 15,217,000 | 11,698,000 | 14,836,000 | 13,279,000 | 11,261,000 | 13,567,000 | 11,324,000 | 9,946,000 | 9,114,000 | 6,942,000 | 9,384,000 | 13,436,000 | 8,197,000 | 7,582,000 | 7,851,000 | 11,696,000 | 8,380,000 | 6,539,000 | 9,417,000 | 8,399,000 | 6,676,000 | 6,552,000 | 6,945,000 | 5,596,000 | 5,367,000 | 4,055,000 | 2,515,000 | 4,310,000 | 3,135,000 | 2,615,000 | 1,790,000 | 1,061,000 | 775,000 | 344,000 | |||||||||||||||||||||||||||||||||||||
gross profit | 158,665,000 | 149,594,000 | 139,471,000 | 113,551,000 | 134,870,000 | 128,238,000 | 115,408,000 | 96,836,000 | 103,758,000 | 93,555,000 | 85,389,000 | 79,328,000 | 78,712,000 | 68,255,000 | 72,534,000 | 71,133,000 | 74,303,000 | 67,849,000 | 69,033,000 | 59,863,000 | 61,154,000 | 59,038,000 | 55,677,000 | 53,973,000 | 48,348,000 | 43,172,000 | 38,763,000 | 29,991,000 | 28,300,000 | 16,286,000 | 18,174,000 | 14,081,000 | 9,084,000 | 6,097,000 | 3,394,000 | 1,783,000 | |||||||||||||||||||||||||||||||||||||
yoy | 17.64% | 16.65% | 20.85% | 17.26% | 29.99% | 37.07% | 35.16% | 22.07% | 31.82% | 37.07% | 17.72% | 11.52% | 5.93% | 0.60% | 5.07% | 18.83% | 21.50% | 14.92% | 23.99% | 10.91% | 26.49% | 36.75% | 43.63% | 79.96% | 70.84% | 165.09% | 113.29% | 112.99% | 211.54% | 167.11% | 435.47% | 689.74% | |||||||||||||||||||||||||||||||||||||||||
qoq | 6.06% | 7.26% | 22.83% | -15.81% | 5.17% | 11.12% | 19.18% | -6.67% | 10.91% | 9.56% | 7.64% | 0.78% | 15.32% | -5.90% | 1.97% | -4.27% | 9.51% | -1.72% | 15.32% | -2.11% | 3.58% | 6.04% | 3.16% | 11.63% | 11.99% | 11.37% | 29.25% | 5.98% | 73.77% | -10.39% | 29.07% | 55.01% | 48.99% | 79.64% | 90.35% | ||||||||||||||||||||||||||||||||||||||
gross margin % | 85.67% | 88.49% | 90.16% | 90.66% | 90.09% | 90.62% | 91.11% | 87.71% | 90.16% | 90.39% | 90.36% | 91.95% | 89.35% | 83.55% | 89.85% | 90.37% | 90.44% | 85.30% | 89.17% | 90.15% | 86.66% | 87.55% | 89.29% | 89.17% | 87.44% | 88.53% | 87.84% | 88.09% | 86.69% | 79.07% | 85.29% | 84.34% | 83.54% | 85.18% | 81.41% | 83.83% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | |||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
research and development | 23,741,000 | 23,415,000 | 60,848,000 | 27,839,000 | 30,190,000 | 26,160,000 | 24,683,000 | 28,329,000 | 35,029,000 | 40,704,000 | 35,149,000 | 41,499,000 | 63,871,000 | 52,970,000 | 78,319,000 | 81,517,000 | 85,596,000 | 59,333,000 | 63,003,000 | 64,117,000 | 79,293,000 | 70,419,000 | 69,611,000 | 89,120,000 | 91,912,000 | 58,892,000 | 70,981,000 | 64,593,000 | 57,217,000 | 138,227,000 | 34,660,000 | 40,798,000 | 40,641,000 | 31,985,000 | 30,876,000 | 32,457,000 | 18,281,000 | 23,425,000 | 20,971,000 | 17,234,000 | 16,113,000 | 12,049,000 | 9,978,000 | 367,829,000 | 10,110,000 | 10,725,000 | 11,989,000 | 327,882,000 | 11,499,000 | 13,723,000 | 14,004,000 | 279,624,000 | 11,618,000 | 237,507,000 | 13,154,000 | 8,862,000 | 8,889,000 | 10,127,000 | 12,609,000 | 13,470,000 | 11,875,000 | 8,848,000 | 6,941,000 | 5,351,000 | 7,537,000 | 6,783,000 | |||||||
selling, general, and administrative | 117,081,000 | 90,036,000 | 84,543,000 | 91,827,000 | 86,668,000 | 75,106,000 | 73,576,000 | 88,029,000 | 70,239,000 | 65,651,000 | 65,423,000 | 73,957,000 | 54,274,000 | 47,272,000 | 53,379,000 | 58,116,000 | 57,601,000 | 46,107,000 | 42,276,000 | 46,726,000 | 43,685,000 | 37,850,000 | 34,657,000 | 40,215,000 | 43,300,000 | 39,680,000 | 42,578,000 | ||||||||||||||||||||||||||||||||||||||||||||||
restructuring charges | 3,143,000 | 6,045,000 | 11,000 | 8,000 | 50,000 | 7,000 | 26,000 | 10,000 | 15,000 | 3,502,000 | 1,522,000 | 1,522,000 | 1,522,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of assets | 1,702,000 | 1,134,000 | 6,616,000 | 465,427,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 1,897,000 | 1,874,000 | 1,852,000 | 1,837,000 | 2,041,000 | 2,170,000 | 2,182,000 | 2,154,000 | 2,182,000 | 2,228,000 | 2,206,000 | 1,257,000 | 1,311,000 | 1,286,000 | 1,334,000 | 1,411,000 | 1,518,000 | 1,520,000 | 1,567,000 | 1,604,000 | 2,547,000 | 2,496,000 | 2,039,000 | 1,764,000 | 1,514,000 | 1,116,000 | 1,154,000 | 991,000 | 375,000 | 396,000 | 13,899,000 | 429,000 | 450,000 | 439,000 | 12,207,000 | 422,000 | 442,000 | 420,000 | 10,483,000 | 426,000 | 9,342,000 | 481,000 | 511,000 | 536,000 | 547,000 | 561,000 | 519,000 | 505,000 | 332,000 | 321,000 | 231,000 | 315,000 | 312,000 | ||||||||||||||||||||
total operating expenses | 142,719,000 | 115,325,000 | 148,945,000 | 121,503,000 | 118,899,000 | 106,579,000 | 100,441,000 | 124,557,000 | 107,450,000 | 110,578,000 | 104,249,000 | 116,964,000 | 121,040,000 | 102,095,000 | 133,147,000 | 146,472,000 | 146,449,000 | 110,248,000 | 107,867,000 | 112,918,000 | 125,989,000 | 111,799,000 | 107,022,000 | 132,030,000 | 137,371,000 | 100,477,000 | 115,193,000 | 111,270,000 | 97,783,000 | 172,467,000 | 65,105,000 | 70,263,000 | 284,316,000 | 53,158,000 | 55,409,000 | 46,723,000 | 48,542,000 | 43,001,000 | 38,045,000 | 26,943,000 | 24,058,000 | 17,109,000 | 14,741,000 | 543,865,000 | 15,174,000 | 16,005,000 | 17,251,000 | 480,495,000 | 16,916,000 | 19,984,000 | 18,519,000 | 410,421,000 | 18,764,000 | 354,310,000 | 17,458,000 | 13,265,000 | 13,350,000 | 16,534,000 | 18,387,000 | 19,212,000 | 17,575,000 | 14,298,000 | 12,448,000 | 8,080,500 | 11,806,000 | 10,284,000 | |||||||
income from operations | 15,946,000 | 34,269,000 | -9,474,000 | -7,952,000 | 15,971,000 | 21,659,000 | 14,967,000 | -27,721,000 | -3,692,000 | -17,023,000 | -18,860,000 | -37,636,000 | -42,328,000 | -33,840,000 | -60,613,000 | -75,339,000 | -72,146,000 | -42,399,000 | -38,834,000 | -53,055,000 | -64,835,000 | -52,761,000 | -51,345,000 | -78,057,000 | -89,023,000 | -57,305,000 | -76,430,000 | -81,279,000 | -69,483,000 | -156,181,000 | -46,931,000 | -14,724,000 | -262,274,000 | -16,536,000 | -13,265,000 | -13,350,000 | 32,942,000 | -13,474,000 | -13,851,000 | -12,969,000 | -10,491,000 | -9,288,000 | -8,080,500 | -11,806,000 | -10,284,000 | ||||||||||||||||||||||||||||
yoy | -0.16% | 58.22% | -163.30% | -71.31% | -532.58% | -227.23% | -179.36% | -26.34% | -91.28% | -49.70% | -68.88% | -50.04% | -41.33% | -20.19% | 56.08% | 42.00% | 11.28% | -19.64% | -24.37% | -32.03% | -27.17% | -7.93% | -32.82% | -3.96% | 28.12% | -63.31% | 62.86% | 10.29% | -150.20% | -1.55% | -3.62% | 32.03% | 39.63% | -11.14% | -9.68% | ||||||||||||||||||||||||||||||||||||||
qoq | -53.47% | -461.72% | 19.14% | -149.79% | -26.26% | 44.71% | -153.99% | 650.84% | -78.31% | -9.74% | -49.89% | -11.08% | 25.08% | -44.17% | -19.55% | 4.43% | 70.16% | 9.18% | -26.80% | -18.17% | 22.88% | 2.76% | -34.22% | -12.32% | 55.35% | -25.02% | -5.97% | 16.98% | -55.51% | 232.79% | -94.39% | 1486.08% | 24.66% | -0.64% | -344.49% | -2.72% | 6.80% | 12.95% | -31.56% | 14.80% | |||||||||||||||||||||||||||||||||
operating margin % | 8.61% | 20.27% | -6.12% | -6.35% | 10.67% | 15.30% | 11.82% | -25.11% | -3.21% | -16.45% | -19.96% | -43.63% | -48.05% | -41.42% | -75.08% | -95.71% | -87.82% | -53.30% | -50.16% | -79.90% | -91.87% | -78.24% | -82.35% | -128.97% | -161.00% | -117.51% | -173.19% | -238.73% | -212.85% | -758.31% | -220.24% | 0% | 0% | 0% | 0% | 0% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | |||||
other expense: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | 833,000 | 829,000 | 843,000 | 812,000 | 1,416,000 | 1,081,000 | 1,370,000 | 1,540,000 | 1,671,000 | 1,471,000 | 1,737,000 | 2,199,000 | 1,972,000 | 563,000 | 356,000 | 133,000 | 186,000 | 108,000 | 50,000 | 165,000 | 328,000 | 518,000 | 865,000 | 1,515,000 | 2,259,000 | 2,752,000 | 2,599,000 | 2,639,000 | 3,090,000 | 2,721,000 | 2,913,000 | 1,737,000 | 1,190,000 | 753,000 | 759,000 | 460,000 | 331,000 | 307,000 | 316,000 | 158,000 | 171,000 | 55,000 | 36,000 | 14,605,000 | 36,000 | 46,000 | 65,000 | 14,454,000 | 92,000 | 116,000 | 27,000 | 14,100,000 | 46,000 | 14,018,000 | 35,000 | 33,000 | 53,000 | 73,000 | 129,000 | 269,000 | 526,000 | 1,331,000 | 1,702,000 | 836,500 | 1,593,000 | 1,060,000 | |||||||
interest expense | -11,428,000 | -11,711,000 | -11,565,000 | -11,455,000 | -11,958,000 | -12,692,000 | -12,512,000 | -12,436,000 | -12,827,000 | -12,986,000 | -12,492,000 | -11,844,000 | -11,095,000 | -9,620,000 | -8,257,000 | -8,147,000 | -8,164,000 | -8,165,000 | -8,150,000 | -7,992,000 | -8,277,000 | -6,784,000 | -3,635,000 | -3,729,000 | -3,767,000 | -4,026,000 | -4,625,000 | -6,454,000 | -8,639,000 | -4,715,000 | -4,560,000 | -41,000 | -2,274,000 | -57,000 | -66,000 | -83,000 | -123,000 | -84,000 | -41,000 | -29,000 | -59,000 | -70,000 | -67,250 | -90,000 | -86,000 | ||||||||||||||||||||||||||||
other income | -2,208,000 | 10,887,000 | 1,015,000 | 550,000 | 2,505,000 | -3,263,000 | -2,879,000 | 3,833,000 | -10,902,000 | -5,938,000 | -18,628,000 | 13,634,000 | 7,268,000 | 1,902,000 | -682,250 | 237,000 | -810,000 | 3,019,000 | 5,326,000 | -8,316,000 | -877,000 | 1,086,000 | -2,039,000 | -1,039,000 | -5,316,000 | 2,764,000 | 2,044,000 | 2,400,000 | 610,000 | 252,000 | 21,000 | 231,000 | 231,000 | ||||||||||||||||||||||||||||||||||||||||
income before income tax | 3,143,000 | 34,274,000 | -9,172,500 | 6,785,000 | 108,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | -1,453,000 | -16,968,000 | -5,239,000 | -3,641,000 | -15,805,000 | -2,715,000 | -911,000 | -3,809,000 | -4,525,000 | -1,582,000 | -3,703,000 | -361,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders | -7,200,000 | 17,306,000 | -414,691,000 | -356,573,000 | -303,467,000 | -271,909,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | 16.30% | 17.50% | 11.61% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | -141.60% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income margin % | -3.89% | 10.24% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | |||||
net income attributable to common stockholders per common share — basic | -22.5 | 60 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders per common share — diluted | -22.5 | 60 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding — basic | 308,468,423,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding — diluted | 310,433,494,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss before income tax | -19,181,000 | -18,045,000 | -43,583,000 | -31,660,000 | -24,705,000 | -40,517,000 | -53,219,000 | -70,079,000 | -29,263,000 | -61,246,000 | -81,451,000 | -80,296,000 | -50,476,000 | -46,700,000 | -64,082,000 | -73,594,000 | -63,284,000 | -48,789,000 | -88,587,000 | -89,885,000 | -62,060,000 | -83,834,000 | -120,131,000 | -77,071,000 | -159,214,000 | -61,494,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common stockholders | -24,420,000 | -21,686,000 | 14,739,000 | -6,729,000 | -15,697,000 | -48,419,000 | -33,843,000 | -21,577,000 | -43,232,000 | -52,932,000 | -55,865,000 | -33,286,000 | -62,157,000 | -85,260,000 | -83,277,000 | -50,294,000 | -51,225,000 | -65,664,000 | -71,401,000 | -64,011,000 | -52,492,000 | -88,948,000 | -89,729,000 | -61,809,000 | -84,551,000 | -120,299,000 | -78,081,000 | -159,163,000 | -61,833,000 | -49,916,000 | -111,666,000 | -48,136,000 | -54,992,000 | -14,589,000 | -15,349,000 | -17,458,000 | -16,290,000 | -9,343,000 | -13,137,000 | -12,641,000 | -15,088,000 | -15,357,000 | -13,176,000 | 32,956,000 | -13,429,000 | -13,623,000 | -12,472,000 | -9,294,000 | -7,731,000 | -7,436,250 | -10,303,000 | -9,706,000 | |||||||||||||||||||||
net loss attributable to common stockholders per common share — basic and diluted | -80 | -70 | 50 | -20 | -50 | -160 | -110 | -70 | -150 | -180 | -190 | -120 | -210 | -300 | -290 | -190 | -190 | -250 | -270 | -250 | -200 | -350 | -350 | -240 | -360 | -560 | -410 | -840 | -330 | -280 | -690 | -340 | -390 | -350 | -350 | -480 | -560 | -540 | 1,460 | -590 | -600 | -550 | -410 | ||||||||||||||||||||||||||||||
weighted-average common shares outstanding — basic and diluted | 308,363,768,000 | 308,254,256,000 | 307,689,207,000 | 304,380,502,000 | 304,690,596,000 | 303,773,922,000 | 302,903,009,000 | 295,164,515,000 | 295,759,435,000 | 292,797,002,000 | 291,336,750,000 | 289,057,198,000 | 289,223,709,000 | 291,970,562,000 | 288,481,741,000 | 271,421,986,000 | 267,464,637,000 | 266,398,516,000 | 264,369,317,000 | 258,867,380,000 | 259,161,799,000 | 257,973,329,000 | 256,968,248,000 | 240,421,001,000 | 254,674,422,000 | 238,089,824,000 | 213,519,287,000 | 185,790,000 | 189,162,841,000 | 188,621,423,000 | 175,977,700,000 | 160,796,841,000 | 143,000,718,000 | 142,770,629,000 | 140,656,109,000 | 129,122,175,000 | 118,724,882,000 | 99,994,125,000 | 95,743,416,000 | 78,889,346,000 | 67,212,764,000 | 49,621,188,000 | 49,621,188,000 | 49,621,188,000 | 48,513,647,000 | 46,870,067,000 | 37,887,520,000 | 34,530,693,000 | 27,734,797,000 | 27,625,137,000 | 24,289,422,000 | 22,624,134,000 | 22,621,513,000 | 22,618,026,000 | 22,613,850,000 | 22,493,803,000 | 22,467,198,000 | 13,235,755,000 | |||||||||||||||
changes in fair value of contingent consideration payable | 1,995,000 | 337,000 | 251,000 | 1,584,000 | 567,000 | 115,000 | -1,188,000 | 1,734,000 | 3,288,000 | 1,021,000 | 471,000 | 464,000 | 1,034,000 | 715,000 | 931,000 | 645,000 | 789,000 | 480,000 | 1,383,000 | 600,000 | 1,300,000 | 300,000 | 1,100,000 | 1,050,000 | 4,578,000 | 10,186,000 | 3,152,000 | 1,300,000 | 100,000 | 1,000,000 | 505,000 | ||||||||||||||||||||||||||||||||||||||||||
income tax benefit | 6,805,000 | -13,514,000 | -4,836,000 | -2,183,000 | 3,128,000 | 287,000 | 14,214,000 | -4,023,000 | -1,481,250 | 182,000 | 2,193,000 | -727,000 | 156,000 | 251,000 | -717,000 | -168,000 | -1,010,000 | 51,000 | -339,000 | 1,392,000 | 164,683,000 | 253,000 | 453,000 | 12,220,000 | 8,708,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other expense | -3,717,000 | -4,966,000 | 234,000 | -3,200,000 | -818,000 | -3,481,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | -257,000 | -7,276,000 | 952,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on exchange of convertible notes | -4,501,000 | -36,123,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of derivatives | -7,600,000 | 4,861,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative | 44,303,000 | 38,765,000 | 31,867,000 | 29,172,000 | 27,396,000 | 21,647,000 | 19,311,000 | 19,132,000 | 17,469,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 753,750 | 1,073,000 | 973,000 | 969,000 | 851,000 | 812,000 | 823,000 | 896,000 | 767,000 | 673,000 | 395,000 | 353,000 | 508,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss before income tax benefit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -37,800,000 | -27,133,000 | -24,288,000 | -17,149,000 | -14,614,000 | -12,641,000 | -251,683,000 | -15,088,000 | -15,357,000 | -13,176,000 | 32,956,000 | -13,429,000 | -13,623,000 | -12,472,000 | -9,294,000 | -7,731,000 | -11,773,000 | -10,303,000 | -9,396,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss per common share — basic and diluted | -330 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative | 19,300,000 | 15,701,000 | 15,372,000 | 8,278,000 | 6,427,000 | 5,270,000 | 4,753,000 | 156,682,000 | 4,635,000 | 4,830,000 | 4,823,000 | 137,436,000 | 4,995,000 | 5,819,000 | 4,095,000 | 117,344,000 | 6,720,000 | 104,491,000 | 3,823,000 | 3,892,000 | 3,925,000 | 4,338,000 | 5,217,000 | 5,223,000 | 5,195,000 | 5,118,000 | 5,186,000 | 2,498,500 | 3,954,000 | 3,189,000 | |||||||||||||||||||||||||||||||||||||||||||
net loss per common shares — basic and diluted | -400 | -320 | -270 | -250 | -220 | -220 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common stockholders per common shares – basic and diluted | -350 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding – basic and diluted | 125,178,517,000 | 22,412,689,000 | 22,291,832,000 | 7,083,748,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
research revenue | 293,000 | 475,000 | 58,312,000 | 39,000 | 57,493,000 | 5,477,000 | 6,114,000 | 52,016,000 | 2,380,000 | 37,794,000 | 4,746,000 | 4,219,000 | 4,667,000 | 3,912,000 | 3,113,000 | 2,466,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenue | 293,000 | 475,000 | 122,694,000 | 39,000 | 121,875,000 | 10,637,000 | 7,774,000 | 111,238,000 | 4,040,000 | 92,036,000 | 49,476,000 | 4,913,000 | 5,361,000 | 4,606,000 | 3,807,000 | 3,160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of warrant liability | 2,461,000 | 517,000 | 619,000 | 1,291,000 | 553,000 | 2,078,000 | -3,218,000 | -946,000 | -2,059,000 | 204,000 | -37,250 | -86,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collaboration and milestone revenue | 64,382,000 | 64,382,000 | 5,160,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of leasehold improvements | 1,030,000 | 1,030,000 | 1,030,000 | 1,030,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in-process research and development | 418,000 | 418,000 | 418,000 | 418,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other (expense)/ income | 243,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before tax benefit | -253,517,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deemed dividend | -19,424,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock accretion | -802,000 | -87,750 | -310,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders per common share — basic and diluted | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss before tax benefit | -12,641,000 | -16,227,000 | -15,357,000 | -13,176,000 | 32,956,000 | -13,429,000 | -13,623,000 | -12,472,000 | -9,219,000 | -7,656,000 | -7,348,500 | -10,303,000 | -9,396,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common stockholders per common shares — basic and diluted | -290 | -310 | -340 | -200 | -370 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | 5,463,000 | 1,834,000 | -75,000 | -75,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collaboration revenue | 1,660,000 | 59,222,000 | 1,660,000 | 54,242,000 | 44,730,000 | 694,000 | 694,000 | 694,000 | 694,000 | 694,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders per common shares — basic and diluted | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common stockholders per common share – basic and diluted | -340 | -730 | -460 | -1,370 |
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 | 2017-09-30 | 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 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2006-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 214,010,000 | 190,553,000 | 158,702,000 | 181,657,000 | 213,752,000 | 233,647,000 | 209,335,000 | 209,761,000 | 246,994,000 | 263,320,000 | 211,307,000 | 160,602,000 | 148,813,000 | 277,592,000 | 235,639,000 | 233,317,000 | 245,197,000 | 385,903,000 | 176,538,000 | 184,833,000 | 163,240,000 | 210,631,000 | 164,573,000 | 123,231,000 | 142,837,000 | 166,319,000 | 220,578,000 | 96,349,000 | 79,749,000 | 201,827,000 | 73,311,000 | 114,322,000 | 64,133,000 | 37,394,000 | 44,755,000 | 33,115,000 | 63,656,000 | 23,510,000 | 19,439,000 | 249,023,000 | 28,827,000 | 19,671,000 | 41,904,000 | 27,533,000 | 30,047,000 | 23,476,000 | 26,736,000 | 24,273,000 | 28,858,000 | 24,523,000 | 22,810,000 | 25,789,000 | 27,662,000 | 29,572,000 | 22,097,000 | 24,622,000 | 33,562,000 | 19,339,000 | 20,487,000 | 15,760,000 | 23,242,000 | 28,073,000 | 19,855,000 | 12,315,000 | 18,203,000 | 44,188,000 | 19,933,000 | 26,494,000 | ||
investments in marketable securities | 79,526,000 | 73,290,000 | 72,296,000 | 68,916,000 | 36,194,000 | 16,110,000 | 50,727,000 | 29,842,000 | 39,206,000 | 16,980,000 | 54,319,000 | 106,507,000 | 144,782,000 | 77,108,000 | 151,202,000 | 177,878,000 | 237,299,000 | 171,057,000 | 206,530,000 | 232,596,000 | 320,029,000 | 298,451,000 | 145,017,000 | 215,642,000 | 309,903,000 | 347,875,000 | 355,078,000 | 341,978,000 | 424,403,000 | 362,556,000 | 465,641,000 | 448,198,000 | 15,109,000 | 189,838,000 | 235,087,000 | 179,284,000 | 150,494,000 | 142,341,000 | 217,070,000 | 112,396,000 | 119,940,000 | 65,511,000 | 36,092,000 | 44,121,000 | 30,448,000 | 50,700,000 | 58,015,000 | 81,942,000 | 66,914,000 | 83,673,000 | 46,718,000 | 57,257,000 | 66,112,000 | 77,873,000 | 35,484,000 | 44,444,000 | 47,870,000 | 58,885,000 | 68,784,000 | 84,670,000 | 85,806,000 | 93,051,000 | 116,400,000 | 132,635,000 | 136,355,000 | 117,339,000 | 99,475,000 | 99,229,000 | ||
accounts receivable | 115,307,000 | 113,838,000 | 105,849,000 | 88,323,000 | 101,099,000 | 98,073,000 | 85,174,000 | 76,433,000 | 87,632,000 | 73,331,000 | 63,716,000 | 68,178,000 | 66,196,000 | 52,303,000 | 52,556,000 | 52,421,000 | 52,672,000 | 51,427,000 | 49,172,000 | 44,931,000 | 46,923,000 | 44,828,000 | 43,040,000 | 40,555,000 | 33,284,000 | 33,731,000 | 28,709,000 | 22,960,000 | 21,962,000 | 14,189,000 | 15,077,000 | 10,836,000 | 5,974,000 | 3,786,000 | 1,875,000 | 864,000 | ||||||||||||||||||||||||||||||||||
inventories | 228,819,000 | 177,928,000 | 154,875,000 | 132,412,000 | 118,782,000 | 115,338,000 | 81,320,000 | 60,759,000 | 59,696,000 | 56,936,000 | 51,381,000 | 27,004,000 | 23,816,000 | 13,272,000 | 20,879,000 | 24,324,000 | 26,818,000 | 22,072,000 | 24,086,000 | 18,801,000 | 19,556,000 | 15,767,000 | 12,979,000 | 12,831,000 | 14,041,000 | 9,154,000 | 10,395,000 | 8,167,000 | 8,390,000 | 6,311,000 | 7,769,000 | 8,070,000 | 7,272,000 | 3,948,000 | 3,698,000 | 3,251,000 | 194,000 | |||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 38,511,000 | 38,457,000 | 46,285,000 | 39,491,000 | 34,909,000 | 35,306,000 | 35,145,000 | 54,444,000 | 49,533,000 | 52,689,000 | 52,099,000 | 37,406,000 | 40,209,000 | 38,264,000 | 37,367,000 | 30,960,000 | 34,848,000 | 20,081,000 | 24,176,000 | 21,730,000 | 29,721,000 | 15,600,000 | 18,275,000 | 15,690,000 | 20,008,000 | 19,578,000 | 20,116,000 | 13,592,000 | 16,592,000 | 16,151,000 | 14,432,000 | 10,607,000 | 6,246,000 | 6,023,000 | 10,792,000 | 5,198,000 | 3,330,000 | 2,662,000 | 3,544,000 | 3,578,000 | 2,484,000 | 1,762,000 | 951,000 | 1,758,000 | 1,692,000 | 1,978,000 | 1,753,000 | 3,077,000 | 2,658,000 | 2,789,000 | 3,038,000 | 3,076,000 | 2,304,000 | 2,236,000 | 2,897,000 | 2,081,000 | 2,504,000 | 2,262,000 | 4,305,000 | 2,653,000 | 1,984,000 | 2,463,000 | 1,990,000 | 1,671,000 | 1,076,000 | 1,513,000 | 1,245,000 | 1,432,000 | ||
total current assets | 676,173,000 | 594,066,000 | 538,007,000 | 510,799,000 | 504,736,000 | 498,474,000 | 461,701,000 | 431,239,000 | 483,061,000 | 463,256,000 | 432,822,000 | 399,697,000 | 423,816,000 | 458,539,000 | 497,643,000 | 518,900,000 | 596,834,000 | 650,540,000 | 480,502,000 | 502,891,000 | 579,469,000 | 585,277,000 | 383,884,000 | 407,949,000 | 520,073,000 | 576,657,000 | 634,876,000 | 483,046,000 | 551,096,000 | 601,034,000 | 576,230,000 | 592,033,000 | 431,013,000 | 240,989,000 | 296,207,000 | 221,712,000 | 217,674,000 | 168,513,000 | 240,053,000 | 364,997,000 | 151,251,000 | 87,237,000 | 79,422,000 | 73,450,000 | 64,308,000 | 77,178,000 | 87,812,000 | 112,476,000 | 105,667,000 | 115,286,000 | 76,394,000 | 88,099,000 | 100,047,000 | 109,681,000 | 60,478,000 | 71,147,000 | 83,936,000 | 80,486,000 | 93,576,000 | 103,083,000 | 111,032,000 | 123,587,000 | 138,245,000 | 146,621,000 | 155,634,000 | 163,040,000 | 120,653,000 | 127,155,000 | ||
operating lease right-of-use assets | 21,138,000 | 21,549,000 | 21,988,000 | 22,138,000 | 22,278,000 | 23,144,000 | 22,611,000 | 23,003,000 | 26,312,000 | 29,511,000 | 28,042,000 | 28,483,000 | 29,534,000 | 29,871,000 | 30,447,000 | 27,509,000 | 20,586,000 | 21,270,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 31,821 and 28,775 at december 31, 2025 and 2024, respectively | 27,108,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, less accumulated amortization of 9,085 and 5,802 at december 31, 2025 and 2024, respectively | 13,915,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 197,797,000 | 207,564,000 | 11,613,000 | 11,613,000 | 11,613,000 | 11,613,000 | 11,613,000 | ||||||||||||||||||||||||||
other non-current assets | 13,739,000 | 12,897,000 | 13,371,000 | 13,998,000 | 13,641,000 | 18,678,000 | 17,361,000 | 17,657,000 | 18,553,000 | 21,130,000 | 19,049,000 | 20,172,000 | 19,242,000 | 17,872,000 | 18,045,000 | 25,188,000 | 24,427,000 | 22,077,000 | 21,200,000 | 20,538,000 | 19,095,000 | 26,453,000 | 25,876,000 | 29,414,000 | 28,317,000 | 14,351,000 | 12,035,000 | 11,265,000 | 6,683,000 | 6,099,000 | 5,915,000 | 5,592,000 | 4,219,000 | 3,009,000 | 2,932,000 | 1,788,000 | 1,657,000 | 1,484,000 | 982,000 | 924,000 | 892,000 | 508,000 | 515,000 | 546,000 | 442,000 | 442,000 | 442,000 | 442,000 | 442,000 | 442,000 | 714,000 | 267,000 | 267,000 | 267,000 | 267,000 | 267,000 | 267,000 | 485,000 | 267,000 | 267,000 | 267,000 | 267,000 | 504,000 | 267,000 | 267,000 | 267,000 | 267,000 | 267,000 | ||
total assets | 949,870,000 | 868,811,000 | 815,303,000 | 789,839,000 | 785,033,000 | 786,557,000 | 749,484,000 | 721,789,000 | 777,880,000 | 764,084,000 | 730,093,000 | 700,519,000 | 724,167,000 | 759,528,000 | 800,589,000 | 826,938,000 | 905,140,000 | 956,675,000 | 786,892,000 | 810,034,000 | 886,520,000 | 900,542,000 | 701,451,000 | 738,349,000 | 850,207,000 | 882,292,000 | 918,033,000 | 764,702,000 | 789,951,000 | 838,589,000 | 825,889,000 | 870,005,000 | 680,779,000 | 938,966,000 | 993,381,000 | 918,180,000 | 914,006,000 | 862,907,000 | 986,692,000 | 403,913,000 | 192,616,000 | 125,487,000 | 117,994,000 | 112,357,000 | 69,106,000 | 82,335,000 | 93,216,000 | 118,211,000 | 111,598,000 | 120,801,000 | 69,795,000 | 78,867,000 | 90,288,000 | 102,551,000 | 112,552,000 | 63,762,000 | 74,886,000 | 88,137,000 | 85,370,000 | 98,892,000 | 108,676,000 | 116,375,000 | 128,773,000 | 143,165,000 | 151,083,000 | 159,532,000 | 167,097,000 | 124,833,000 | 131,583,000 | 59,645,000 |
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 28,630,000 | 19,103,000 | 13,893,000 | 14,451,000 | 12,947,000 | 13,481,000 | 32,057,000 | 9,210,000 | 15,120,000 | 23,154,000 | 13,522,000 | 24,965,000 | 15,413,000 | 12,046,000 | 23,113,000 | 22,914,000 | 21,513,000 | 24,474,000 | 13,762,000 | 16,110,000 | 17,063,000 | 14,764,000 | 14,306,000 | 16,239,000 | 1,050,000 | 530,000 | 535,000 | 338,000 | ||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other current liabilities | 200,457,000 | 171,165,000 | 145,144,000 | 129,877,000 | 127,300,000 | 136,116,000 | 127,897,000 | 124,622,000 | 144,245,000 | 138,535,000 | 124,868,000 | 92,747,000 | 93,636,000 | 125,235,000 | 114,703,000 | 80,379,000 | 98,153,000 | 72,453,000 | 71,325,000 | 57,178,000 | 96,841,000 | 89,595,000 | 85,478,000 | 66,722,000 | ||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities | 8,741,000 | 8,662,000 | 8,610,000 | 8,562,000 | 8,455,000 | 8,541,000 | 8,112,000 | 8,270,000 | 8,324,000 | 7,765,000 | 7,840,000 | 8,005,000 | 8,552,000 | 7,536,000 | 7,543,000 | 7,255,000 | 7,409,000 | 7,175,000 | 7,106,000 | 6,764,000 | 6,872,000 | 7,368,000 | 8,516,000 | 7,503,000 | 7,189,000 | 6,356,000 | 2,678,000 | |||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 237,828,000 | 198,930,000 | 167,647,000 | 152,890,000 | 148,702,000 | 158,138,000 | 168,066,000 | 142,102,000 | 167,689,000 | 169,454,000 | 159,235,000 | 138,385,000 | 139,018,000 | 164,650,000 | 164,625,000 | 129,699,000 | 145,975,000 | 121,102,000 | 111,993,000 | 99,652,000 | 129,676,000 | 111,727,000 | 108,300,000 | 91,714,000 | 128,812,000 | 93,081,000 | 89,547,000 | 65,869,000 | 86,125,000 | 65,880,000 | 52,963,000 | 140,705,000 | 68,159,000 | 100,683,000 | 109,596,000 | 85,612,000 | 80,459,000 | 64,427,000 | 35,865,000 | 16,901,000 | 21,022,000 | 13,824,000 | 11,171,000 | 9,366,000 | 8,598,000 | 9,967,000 | 7,995,000 | 9,930,000 | 17,812,000 | 17,765,000 | 18,625,000 | 16,878,000 | 16,636,000 | 16,223,000 | 8,148,000 | 7,147,000 | 8,838,000 | 11,193,000 | 17,082,000 | 15,237,000 | 12,554,000 | 13,378,000 | 14,937,000 | 15,298,000 | 14,810,000 | 15,793,000 | 9,571,000 | 6,965,000 | ||
long-term debt | 392,660,000 | 391,985,000 | 391,322,000 | 390,708,000 | 390,111,000 | 389,494,000 | 388,939,000 | 388,391,000 | 387,858,000 | 394,071,000 | 393,350,000 | 392,658,000 | 391,990,000 | 391,319,000 | 390,652,000 | 389,994,000 | 389,357,000 | 388,719,000 | 390,434,000 | 389,789,000 | 389,254,000 | 388,584,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other non-current liabilities | 4,179,000 | 5,298,000 | 8,647,000 | 8,487,000 | 7,097,000 | 13,477,000 | 12,949,000 | 12,771,000 | 13,282,000 | 8,962,000 | 9,045,000 | 9,648,000 | 8,939,000 | 8,146,000 | 8,207,000 | 7,335,000 | 6,801,000 | 6,823,000 | 6,535,000 | 6,268,000 | 6,379,000 | 4,817,000 | 4,511,000 | 4,214,000 | 5,296,000 | 4,591,000 | 3,987,000 | 3,609,000 | 2,853,000 | 3,029,000 | 1,816,000 | 1,735,000 | 1,061,000 | 555,000 | ||||||||||||||||||||||||||||||||||||
total liabilities | 675,629,000 | 638,387,000 | 610,999,000 | 596,281,000 | 590,988,000 | 607,732,000 | 616,961,000 | 591,095,000 | 617,706,000 | 630,847,000 | 618,512,000 | 597,946,000 | 601,120,000 | 626,963,000 | 627,164,000 | 588,321,000 | 597,771,000 | 580,046,000 | 572,982,000 | 559,138,000 | 600,140,000 | 580,273,000 | 340,498,000 | 335,755,000 | 373,782,000 | 334,025,000 | 317,975,000 | 313,034,000 | 447,039,000 | 427,638,000 | 263,994,000 | 348,388,000 | 40,203,000 | 13,071,000 | ||||||||||||||||||||||||||||||||||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.01 par value... | 3,037,000 | 3,017,000 | 3,016,000 | 3,016,000 | 2,944,000 | 2,942,000 | 2,923,000 | 2,922,000 | 2,918,000 | 2,890,000 | 2,856,000 | 2,820,000 | 2,815,000 | 2,813,000 | 2,811,000 | 2,809,000 | 2,808,000 | 2,805,000 | 2,685,000 | 2,680,000 | 2,650,000 | 2,626,000 | 2,614,000 | 2,607,000 | 2,591,000 | 2,589,000 | 2,347,000 | 1,941,000 | 1,939,000 | 1,929,000 | 1,707,000 | 1,485,000 | 1,482,000 | |||||||||||||||||||||||||||||||||||||
common stock in treasury, at cost; 7,390 shares as of december 31, 2025 | -71,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 3,014,456,000 | 2,973,625,000 | 2,956,839,000 | 2,939,673,000 | 2,926,115,000 | 2,905,760,000 | 2,868,925,000 | 2,853,550,000 | 2,836,018,000 | 2,787,275,000 | 2,733,148,000 | 2,691,836,000 | 2,664,744,000 | 2,645,372,000 | 2,631,110,000 | 2,617,935,000 | 2,595,419,000 | 2,579,953,000 | 2,364,494,000 | 2,350,507,000 | 2,308,578,000 | 2,274,797,000 | 2,250,849,000 | 2,238,346,000 | 2,227,225,000 | 2,210,890,000 | 2,201,447,000 | 1,970,607,000 | 1,740,061,000 | 1,731,174,000 | 1,723,865,000 | 1,621,479,000 | 1,387,767,000 | 1,132,229,000 | 1,126,148,000 | 1,038,613,000 | 990,032,000 | 921,234,000 | 914,263,000 | 826,582,000 | 574,757,000 | 468,650,000 | 444,600,000 | 424,844,000 | 392,213,000 | 390,696,000 | 389,113,000 | 385,042,000 | 365,210,000 | 363,456,000 | 297,849,000 | 295,898,000 | 291,696,000 | 290,248,000 | 260,747,000 | 259,266,000 | 257,787,000 | 242,259,000 | 240,499,000 | 238,492,000 | 236,397,000 | 234,412,000 | 232,701,000 | 230,922,000 | 229,035,000 | 227,438,000 | 226,246,000 | 225,027,000 | ||
accumulated other comprehensive gain: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation adjustment | 24,120,000 | 22,886,000 | 30,935,000 | 12,941,000 | 5,302,000 | 25,159,000 | 8,991,000 | 6,847,000 | 5,429,000 | -6,573,000 | 4,337,000 | -6,543,000 | -11,989,000 | -38,724,000 | -16,603,000 | -420,000 | 5,251,000 | 6,617,000 | 9,255,000 | 9,020,000 | 8,412,000 | 4,576,000 | 4,865,000 | 6,981,000 | 2,785,000 | 1,156,000 | 352,000 | -1,309,000 | 495,000 | -875,000 | -1,539,000 | |||||||||||||||||||||||||||||||||||||||
unrealized loss on available-for-sale securities | -11,000 | -53,000 | -129,000 | -135,000 | -207,000 | -188,000 | -197,000 | -203,000 | -188,000 | -195,000 | -177,000 | -201,000 | -116,000 | -354,000 | -637,000 | -608,000 | -184,000 | -173,000 | -185,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
warrants | 71,000 | 71,000 | 71,000 | 71,000 | 71,000 | 71,000 | 71,000 | 83,000 | 83,000 | 83,000 | 83,000 | 83,000 | 83,000 | 83,000 | 12,387,000 | 12,387,000 | 12,387,000 | 12,387,000 | 12,387,000 | 12,387,000 | 12,387,000 | 12,387,000 | 13,063,000 | 13,063,000 | 13,063,000 | 16,076,000 | 16,076,000 | 16,076,000 | 16,076,000 | 16,076,000 | 16,076,000 | 12,298,000 | ||||||||||||||||||||||||||||||||||||||
accumulated deficit | -2,767,290,000 | -2,768,980,000 | -2,786,286,000 | -2,761,866,000 | -2,740,180,000 | -2,754,919,000 | -2,748,190,000 | -2,732,493,000 | -2,684,074,000 | -2,650,231,000 | -2,628,654,000 | -2,585,422,000 | -2,532,490,000 | -2,476,625,000 | -2,443,339,000 | -2,381,182,000 | -2,295,922,000 | -2,212,645,000 | -2,162,351,000 | -2,111,126,000 | -2,045,462,000 | -1,974,061,000 | -1,910,050,000 | -1,857,558,000 | -1,768,610,000 | -1,678,881,000 | -1,617,072,000 | -1,532,521,000 | -1,412,222,000 | -1,334,141,000 | -1,174,978,000 | |||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 274,241,000 | 194,045,000 | 160,174,000 | 123,047,000 | 307,369,000 | 286,380,000 | 476,425,000 | 342,912,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 949,870,000 | 785,033,000 | 777,880,000 | 724,167,000 | 905,140,000 | 886,520,000 | 850,207,000 | 789,951,000 | 131,583,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 31,271 and 28,775 at september 30, 2025 and december 31, 2024, respectively | 27,759,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, less accumulated amortization of 8,257 and 5,802 at september 30, 2025 and december 31, 2024, respectively | 14,743,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock in treasury, at cost; 7,390 shares as of september 30, 2025 | -71,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 230,424,000 | 204,304,000 | 193,558,000 | 178,825,000 | 132,523,000 | 130,694,000 | 133,237,000 | 111,581,000 | 102,573,000 | 132,565,000 | 173,425,000 | 238,617,000 | 376,629,000 | 213,910,000 | 250,896,000 | 320,269,000 | 360,953,000 | 402,594,000 | 548,267,000 | 600,058,000 | 451,668,000 | 410,951,000 | 561,895,000 | 521,617,000 | 409,680,000 | 266,892,000 | 310,778,000 | 336,555,000 | 334,243,000 | 311,632,000 | 378,755,000 | 328,902,000 | 104,010,000 | 43,277,000 | 36,308,000 | 31,084,000 | 26,489,000 | 39,559,000 | 53,337,000 | 76,759,000 | 73,167,000 | 80,776,000 | 29,592,000 | 36,789,000 | 44,607,000 | 53,061,000 | 64,934,000 | 50,491,000 | 64,362,000 | 74,194,000 | 71,833,000 | 37,162,000 | 48,641,000 | 60,257,000 | 71,043,000 | 83,015,000 | 89,666,000 | 97,685,000 | ||||||||||||
total liabilities and stockholders’ equity | 868,811,000 | 815,303,000 | 789,839,000 | 786,557,000 | 749,484,000 | 721,789,000 | 764,084,000 | 730,093,000 | 700,519,000 | 759,528,000 | 800,589,000 | 826,938,000 | 956,675,000 | 786,892,000 | 810,034,000 | 900,542,000 | 701,451,000 | 738,349,000 | 882,292,000 | 918,033,000 | 764,702,000 | 838,589,000 | 825,889,000 | 870,005,000 | 680,779,000 | 938,966,000 | 993,381,000 | 918,180,000 | 914,006,000 | 862,907,000 | 986,692,000 | 403,913,000 | 192,616,000 | 125,487,000 | 117,994,000 | 112,357,000 | 69,106,000 | 82,335,000 | 93,216,000 | 118,211,000 | 111,598,000 | 120,801,000 | 78,867,000 | 90,288,000 | 102,551,000 | 112,552,000 | 63,762,000 | 74,886,000 | 88,137,000 | 85,370,000 | 98,892,000 | 108,676,000 | 116,375,000 | 128,773,000 | 143,165,000 | 151,083,000 | 159,532,000 | 124,833,000 | ||||||||||||
property and equipment, less accumulated depreciation of 30,991 and 28,775 at june 30, 2025 and december 31, 2024, respectively | 28,570,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, less accumulated amortization of 7,430 and 5,802 at june 30, 2025 and december 31, 2024, respectively | 15,570,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock in treasury, at cost; 7,390 shares as of june 30, 2025 | -71,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 29,842 and 28,775 at march 31, 2025 and december 31, 2024, respectively | 28,718,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, less accumulated amortization of 6,611 and 5,802 at march 31, 2025 and december 31, 2024, respectively | 16,389,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock in treasury, at cost; 7,390 shares as of march 31, 2025 | -71,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 28,775 and 25,429 at december 31, 2024 and 2023, respectively | 29,383,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, less accumulated amortization of 5,802 and 2,510 at december 31, 2024 and december 31, 2023, respectively | 17,198,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 29,324 and 25,429 at september 30, 2024 and december 31, 2023, respectively | 30,438,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, less accumulated amortization of 4,974 and 2,510 at september 30, 2024 and december 31, 2023, respectively | 18,026,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 27,844 and 25,429 at june 30, 2024 and december 31, 2023, respectively | 31,161,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, less accumulated amortization of 4,147 and 2,510 at june 30, 2024 and december 31, 2023, respectively | 18,853,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 26,563 and 25,429 at march 31, 2024 and december 31, 2023, respectively | 32,421,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, less accumulated amortization of 3,328 and 2,510 at march 31, 2024 and december 31, 2023, respectively | 19,672,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 25,429 and 22,281 at december 31, 2023 and 2022, respectively | 31,667,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, less accumulated amortization of 2,510 and 0 at december 31, 2023 and december 31, 2022, respectively | 20,490,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration payable | 13,005,000 | 12,668,000 | 21,417,000 | 19,833,000 | 19,266,000 | 19,151,000 | 18,900,000 | 17,000,000 | 19,800,000 | 19,600,000 | 8,900,000 | 16,561,000 | 20,027,000 | 23,612,000 | 22,681,000 | 22,036,000 | 21,247,000 | 20,767,000 | 8,800,000 | 8,600,000 | 8,700,000 | 12,900,000 | 219,162,000 | 218,199,000 | 11,800,000 | 11,700,000 | 10,200,000 | 10,800,000 | 11,105,000 | |||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 25,018 and 22,281 at september 30, 2023 and december 31, 2022, respectively | 31,072,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, less accumulated amortization of 1,682 and 0 at september 30, 2023 and december 31, 2022, respectively | 21,318,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred reimbursements | 5,906,000 | 5,906,000 | 5,906,000 | 4,656,000 | 5,906,000 | 5,906,000 | 5,906,000 | 5,906,000 | 7,406,000 | 7,406,000 | 7,406,000 | 7,406,000 | 8,906,000 | 8,906,000 | 1,250,000 | 1,250,000 | 5,250,000 | 2,750,000 | 2,750,000 | 5,500,000 | 2,750,000 | 2,750,000 | 7,750,000 | 16,906,000 | 16,906,000 | 21,906,000 | 35,756,000 | 35,756,000 | 35,756,000 | 36,620,000 | 36,620,000 | 36,620,000 | 36,677,000 | 36,677,000 | 36,677,000 | 34,019,000 | 32,709,000 | 31,685,000 | ||||||||||||||||||||||||||||||||
deferred income taxes | 4,939,000 | 4,930,000 | 4,930,000 | 4,930,000 | 4,930,000 | 4,896,000 | 4,896,000 | 4,896,000 | 4,896,000 | 5,051,000 | 5,051,000 | 5,051,000 | 5,051,000 | 6,465,000 | 6,465,000 | 6,465,000 | 6,465,000 | 6,465,000 | 6,465,000 | 6,465,000 | 9,186,000 | 173,869,000 | 173,820,000 | |||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 24,060 and 22,281 at june 30, 2023 and december 31, 2022, respectively | 30,238,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, less accumulated amortization of 855 and 0 at june 30, 2023 and december 31, 2022, respectively | 22,145,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 22,901 and 22,281 at march 31, 2023 and december 31, 2022, respectively | 31,406,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, less accumulated amortization of 36 and 0 at march 31, 2023 and december 31, 2022, respectively | 22,964,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 22,281 and 19,882 at december 31, 2022 and 2021, respectively | 30,778,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in-process research & development | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 486,700,000 | 486,700,000 | 486,700,000 | 486,700,000 | 486,700,000 | 518,810,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | ||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 23,337 and 19,882 at september 30, 2022 and december 31, 2021, respectively | 32,449,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 22,188 and 19,882 at june 30, 2022 and december 31, 2021, respectively | 33,657,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 20,966 and 19,882 at march 31, 2022 and december 31, 2021, respectively | 34,544,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 19,882 and 14,487 at december 31, 2021 and december 31, 2020, respectively | 42,496,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on available-for securities | -270,000 | -427,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 18,789 and 14,487 at september 30, 2021 and december 31, 2020, respectively | 41,991,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets, less accumulated amortization of 8,150 and 7,574 at june 30, 2021 and december 31, 2020, respectively | 22,028,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 17,410 and 14,487 at june 30, 2021 and december 31, 2020, respectively | 42,365,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets, less accumulated amortization of 7,499 and 7,574 at march 31, 2021 and december 31, 2020, respectively | 22,363,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 15,961 and 14,487 at march 31, 2021 and december 31, 2020, respectively | 43,445,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets, less accumulated amortization of 7,574 and 5,342 at december 31, 2020 and december 31, 2019, respectively | 23,296,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 14,487 and 17,604 at december 31, 2020 and december 31, 2019, respectively | 43,863,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on available-for securities | -185,000 | 40,000 | 31,000 | 185,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets, less accumulated amortization of 6,850 and 5,342 at september 30, 2020 and december 31, 2019, respectively | 23,397,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 23,582 and 17,604 at september 30, 2020 and december 31, 2019, respectively | 44,618,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale securities | -56,000 | 288,000 | -169,000 | 124,000 | 355,000 | 157,000 | -211,000 | -455,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets, less accumulated amortization of 6,219 and 5,342 at june 30, 2020 and december 31, 2019, respectively | 23,949,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 21,194 and 17,604 at june 30, 2020 and december 31, 2019, respectively | 46,945,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible notes | 2,203,000 | 2,167,000 | 2,131,000 | 2,096,000 | 2,070,000 | 22,052,000 | 175,006,000 | 172,186,000 | 169,440,000 | 166,768,000 | 161,635,000 | 159,171,000 | 156,859,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior secured term loan | 147,834,000 | 147,569,000 | 147,374,000 | 147,164,000 | 146,994,000 | 146,766,000 | 146,734,000 | 146,622,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets, less accumulated amortization of 6,260 and 5,342 at march 31, 2020 and december 31, 2019, respectively | 32,501,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 19,260 and 17,604 at march 31, 2020 and december 31, 2019, respectively | 47,688,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets, less accumulated amortization of 5,342 and 0 at december 31, 2019 and december 31, 2018, respectively | 33,315,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 17,604 and 15,671 at december 31, 2019 and december 31, 2018, respectively | 47,705,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, and other current liabilities | 120,373,000 | 81,475,000 | 84,119,000 | 60,596,000 | 80,625,000 | 54,330,000 | 41,613,000 | 43,678,000 | 53,709,000 | 35,645,000 | 39,645,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, .01 par value... | 2,598,000 | 1,942,000 | 1,478,000 | 1,399,000 | 1,308,000 | 1,304,000 | 1,241,000 | 1,024,000 | 853,000 | 789,000 | 703,000 | 556,000 | 556,000 | 556,000 | 554,000 | 524,000 | 524,000 | 407,000 | 406,000 | 406,000 | 406,000 | 337,000 | 337,000 | 337,000 | 287,000 | 287,000 | 287,000 | 287,000 | 287,000 | 285,000 | 285,000 | 285,000 | 285,000 | 284,000 | 283,000 | |||||||||||||||||||||||||||||||||||
operating lease right-of-use assets, less accumulated amortization of 2,420 and 0 at september 30, 2019 and december 31, 2018, respectively | 35,814,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 17,907 and 15,671 at september 30, 2019 and december 31, 2018, respectively | 34,673,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets, less accumulated amortization of 2,641 and 0 at june 30, 2019 and december 31, 2018, respectively | 35,052,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 16,890 and 15,671 at june 30, 2019 and december 31, 2018, respectively | 15,273,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating and finance lease right-of-use assets, less accumulated amortization of 2,111 and 0 at march 31, 2019 and december 31, 2018, respectively | 36,308,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 15,794 and 15,671 at march 31, 2019 and december 31, 2018, respectively | 13,286,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating and finance lease liabilities | 2,523,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 15,671 and 12,515 at december 31, 2018 and 2017, respectively | 11,375,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 15,483 and 12,515 at september 30, 2018 and december 31, 2017, respectively | 10,659,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 14,415 and 12,515 at june 30, 2018 and december 31, 2017, respectively | 9,111,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current liability | 2,770,000 | 2,494,000 | 2,313,000 | 2,283,000 | 2,223,000 | 504,000 | 870,000 | 514,000 | 748,000 | 723,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 13,461 and 12,515 at march 31, 2018 and december 31, 2017, respectively | 8,910,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derivative liability | 80,577,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in marketable securities, current portion | 347,388,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 13,273 and 12,495 at september 30, 2017 and december 31, 2016, respectively | 9,641,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred reimbursements, current portion | 6,250,000 | 18,850,000 | 13,850,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration payable, current portion | 8,200,000 | 46,188,000 | 56,101,000 | 55,992,000 | 56,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 13,951 and 12,495 at june 30, 2017 and december 31, 2016, respectively | 10,471,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation adjustment, less tax expense of 1,293 at june 30, 2017 and december 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 13,316 and 12,495 at march 31, 2017 and december 31, 2016, respectively | 9,745,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation adjustment, less tax expense of 1,293 at march 31, 2017 and december 31, 2016 | 1,487,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 15,181 and 13,353 at september 30, 2016 and december 31, 2015, respectively | 10,183,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 29,013,000 | 23,828,000 | 22,501,000 | 30,565,000 | 16,901,000 | 15,833,000 | 11,331,000 | 9,918,000 | 9,167,000 | 8,166,000 | 9,018,000 | 6,427,000 | 9,428,000 | 9,067,000 | 8,449,000 | 8,098,000 | 7,019,000 | 7,418,000 | 8,290,000 | 6,809,000 | 5,752,000 | 7,358,000 | 9,635,000 | 12,759,000 | 10,988,000 | 8,683,000 | 8,796,000 | 9,804,000 | 10,745,000 | |||||||||||||||||||||||||||||||||||||||||
other current liabilities | 607,000 | 631,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due to related party | 44,047,000 | 43,443,000 | 38,509,000 | 50,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unsecured notes payable | 21,977,000 | 21,851,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration payable, less current portion | 216,198,000 | 220,300,000 | 235,303,000 | 277,684,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liability | 176,219,000 | 176,219,000 | 176,219,000 | 207,213,000 | 9,186,000 | 9,186,000 | 9,186,000 | 9,186,000 | 9,186,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation adjustment, less tax benefit of 706 at september 30, 2016 | 1,062,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain/ (loss) on available-for securities | 287,000 | 201,000 | 114,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 14,284 and 13,353 at june 30, 2016 and december 31, 2015, respectively | 10,178,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation adjustment, less tax benefit of 453 at june 30, 2016 | 842,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 13,996 and 13,353 at march 31, 2016 and december 31, 2015, respectively | 8,413,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of contingent consideration payable | 41,926,000 | 5,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 12,776 and 11,520 at september 30, 2015 and december 31, 2014, respectively | 3,855,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of secured loan | 5,189,000 | 2,493,000 | 1,253,000 | 199,000 | 398,000 | 398,000 | 398,000 | 502,000 | 816,000 | 1,129,000 | 1,253,000 | 1,253,000 | 1,253,000 | 1,253,000 | 1,253,000 | 1,253,000 | 1,253,000 | 1,253,000 | 1,148,000 | 868,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
secured loan, less current portion | 9,208,000 | 11,809,000 | 13,104,000 | 14,216,000 | 100,000 | 199,000 | 398,000 | 498,000 | 597,000 | 104,000 | 418,000 | 731,000 | 1,044,000 | 1,357,000 | 1,670,000 | 1,983,000 | 2,296,000 | 2,610,000 | 1,987,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -25,000 | -14,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 12,381 and 11,520 at june 30, 2015 and december 31, 2014, respectively | 3,379,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 2,000 | 2,000 | 5,000 | 3,000 | 15,000 | 37,000 | 17,000 | 37,000 | 1,000 | -28,000 | 11,000 | 6,000 | 2,000 | 43,000 | 88,000 | 145,000 | 234,000 | 533,000 | 68,000 | 318,000 | 930,000 | 408,000 | 220,000 | 113,000 | ||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation of 12,028 and 11,520 at march 31, 2015 and december 31, 2014, respectively | 3,056,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivable due from collaboration agreements | 293,000 | 475,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 9,973 and 11,157 at december 31, 2013 and september 30, 2014, respectively | 3,129,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 9,973 and 10,781 at december 31, 2013 and june 30, 2014, respectively | 3,444,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivable due from gsk | 38,000 | 2,121,000 | 1,024,000 | 1,308,000 | 3,184,000 | 7,237,000 | 4,301,000 | 3,828,000 | 1,977,000 | 3,969,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 9,973 and 10,385 at december 31, 2013 and march 31, 2014, respectively | 3,748,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deficit accumulated during the development stage | -270,104,000 | -261,442,000 | -251,683,000 | -239,042,000 | -225,692,000 | -210,604,000 | -195,247,000 | -183,932,000 | -170,756,000 | -203,712,000 | -190,283,000 | -176,661,000 | -164,189,000 | -150,039,000 | -141,859,000 | -132,565,000 | -124,834,000 | -113,061,000 | -102,758,000 | -83,667,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 8,501 and 9,751 at december 31, 2012 and september 30, 2013, respectively | 4,356,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrant liability | 34,000 | 551,000 | 1,170,000 | 3,889,000 | 4,442,000 | 4,324,000 | 2,690,000 | 6,066,000 | 8,144,000 | 4,712,000 | 3,766,000 | 1,707,000 | 3,098,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrant liability, non-current | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 8,501 and 9,321 at december 31, 2012 and june 30, 2013, respectively | 4,715,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 8,501 and 8,872 at december 31, 2012 and march 31, 2013, respectively | 4,962,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 9,507 and 8,080 at december 31, 2011 and september 30, 2012, respectively | 5,293,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of deferred reimbursements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred reimbursements, less current portion | 27,235,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 9,507 and 7,658 at december 31, 2011 and june 30, 2012, respectively | 5,489,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of deferred revenue | 7,929,000 | 8,187,000 | 9,274,000 | 8,606,000 | 7,965,000 | 6,640,000 | 2,778,000 | 2,778,000 | 3,176,000 | 3,705,000 | 4,043,000 | 3,295,000 | 4,612,000 | 3,801,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue, less current portion | 15,679,000 | 17,339,000 | 20,659,000 | 22,319,000 | 23,979,000 | 25,639,000 | 41,952,000 | 42,647,000 | 43,341,000 | 44,035,000 | 44,730,000 | 45,424,000 | 46,119,000 | 46,813,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 9,507 and 7,216 at december 31, 2011 and march 31, 2012, respectively | 5,073,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance sheet data: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and marketable securities | 55,702,000 | 54,699,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
working capital | 47,392,000 | 44,814,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable convertible preferred stock | 124,089,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, accumulated depreciation and amortization of 8,095 and 9,338 at december 31, 2010 and september 30, 2011, respectively | 1,759,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of capital lease obligations | 40,000 | 86,000 | 142,000 | 227,000 | 305,000 | 397,000 | 603,000 | 695,000 | 877,000 | 1,090,000 | 1,258,000 | 1,420,000 | 1,527,000 | 1,521,000 | 1,504,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, accumulated depreciation and amortization of 8,095 and 8,959 at december 31, 2010 and june 30, 2011, respectively | 1,922,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 8,095 and 8,533 at december 31, 2010 and march 31, 2011, respectively | 2,237,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 6,340 and 8,095 at december 31, 2009 and 2010, respectively | 2,604,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease obligations, less current portion | 24,000 | 48,000 | 86,000 | 164,000 | 223,000 | 317,000 | 483,000 | 695,000 | 918,000 | 1,194,000 | 1,573,000 | 1,953,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 6,340 and 7,917 at december 31, 2009 and september 30, 2010, respectively | 3,017,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 6,340 and 7,406 at december 31, 2009 and june 30, 2010, respectively | 3,472,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 6,340 and 6,877 at december 31, 2009 and march 31, 2010, respectively | 3,934,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 4,260 and 6,340 at december 31, 2008 and 2009, respectively | 4,399,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 4,260 and 5,832 at december 31, 2008 and september 30, 2009, respectively | 5,049,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 4,260 and 5,271 at december 31, 2008 and june 30, 2009, respectively | 5,326,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 4,260 and 4,762 at december 31, 2008 and march 31, 2009, respectively | 5,076,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 2,793 and 4,260 at december 31, 2007 and 2008, respectively | 4,919,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 2,793 and 3,804 at december 31, 2007 and september 30, 2008, respectively | 4,416,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 2,793 and 3,421 at december 31, 2007 and june 30, 2008, respectively | 4,195,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 2,793 and 3,114 at december 31, 2007 and march 31, 2008, respectively | 3,631,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 7,728,000 | 9,935,000 | 7,515,000 | 5,123,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 1,557 and 2,793 at december 31, 2006 and 2007, respectively | 3,790,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ (deficiency) equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a redeemable convertible preferred stock, .01 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b redeemable convertible preferred stock, .01 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series c redeemable convertible preferred stock, .01 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d redeemable convertible preferred stock, .01 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ (deficiency) equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ (deficiency) equity | 103,297,000 | 113,689,000 | 122,665,000 | -77,515,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ (deficiency) equity | 167,097,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 1,557 and 2,478 at december 31, 2006 and september 30, 2007, respectively | 3,913,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, less accumulated depreciation and amortization of 1,557 and 2,166 at december 31, 2006 and june 30, 2007, respectively | 4,161,000 |
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 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-06-30 | 2016-03-31 | 2015-06-30 | 2015-03-31 | 2014-06-30 | 2013-06-30 | 2013-03-31 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-06-30 | 2010-12-31 | 2010-03-31 | 2009-12-31 | 2009-06-30 | 2009-03-31 | 2007-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | 1,690,000 | 17,306,000 | -24,420,000 | -21,686,000 | 14,739,000 | -6,729,000 | -15,697,000 | -48,419,000 | -33,843,000 | -21,577,000 | -43,232,000 | -52,932,000 | -55,865,000 | -33,286,000 | -62,157,000 | -85,260,000 | -83,277,000 | -50,294,000 | -51,225,000 | -65,664,000 | -71,401,000 | -64,011,000 | -52,492,000 | -88,948,000 | -89,729,000 | -61,809,000 | -84,551,000 | -120,299,000 | -78,081,000 | -159,163,000 | -61,835,000 | -49,916,000 | -111,665,000 | -48,137,000 | -54,992,000 | -94,741,000 | -43,691,000 | -51,421,000 | -24,288,000 | -30,557,000 | -32,807,000 | -17,458,000 | -22,480,000 | -13,137,000 | -8,662,000 | -25,991,000 | -15,088,000 | -13,176,000 | 32,956,000 | -26,095,000 | -12,472,000 | -10,303,000 |
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and deferred financing | 676,000 | 658,000 | 630,000 | 606,000 | 597,000 | 574,000 | 560,000 | 531,000 | 536,000 | 721,000 | 692,000 | 667,000 | 671,000 | 668,000 | 658,000 | 637,000 | 638,000 | 652,000 | 645,000 | 555,000 | 670,000 | 592,000 | 301,000 | 231,000 | 256,000 | 186,000 | 455,000 | 1,649,000 | 3,108,000 | 2,595,000 | 2,672,000 | 2,601,000 | ||||||||||||||||||||
depreciation and amortization | 1,897,000 | 1,874,000 | 1,852,000 | 1,837,000 | 2,041,000 | 2,170,000 | 2,182,000 | 2,154,000 | 2,182,000 | 2,228,000 | 2,206,000 | 1,257,000 | 1,311,000 | 1,286,000 | 1,334,000 | 1,411,000 | 1,518,000 | 1,520,000 | 1,567,000 | 1,604,000 | 2,547,000 | 2,496,000 | 2,039,000 | 1,764,000 | 1,514,000 | 1,116,000 | 1,154,000 | 991,000 | 808,000 | 889,000 | 439,000 | 862,000 | 420,000 | 342,000 | 864,000 | 481,000 | 536,000 | 547,000 | 1,024,000 | 505,000 | 315,000 | |||||||||||
stock-based compensation | 26,590,000 | 18,089,000 | 17,559,000 | 25,172,000 | 19,217,000 | 18,688,000 | 16,197,000 | 30,803,000 | 18,095,000 | 16,511,000 | 16,577,000 | 34,894,000 | 14,772,000 | 12,463,000 | 30,651,000 | 13,907,000 | 11,841,000 | 11,736,000 | 20,354,000 | 12,239,000 | 15,908,000 | 8,408,000 | 12,596,000 | 12,908,000 | 8,843,000 | 9,935,000 | 12,744,000 | 8,387,000 | 7,054,000 | 6,341,000 | 7,478,000 | 5,500,000 | 5,537,000 | 6,030,000 | 8,748,000 | 4,283,000 | 4,191,000 | 1,960,000 | 2,748,000 | |||||||||||||
loss on extinguishment of debt | 0 | 0 | 952,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
non-cash changes in the fair value of contingent consideration payable | 0 | 1,995,000 | 337,000 | 251,000 | 1,584,000 | 567,000 | 115,000 | -1,188,000 | 1,734,000 | 3,288,000 | 1,021,000 | 471,000 | 464,000 | 1,034,000 | 715,000 | 931,000 | 645,000 | 789,000 | 480,000 | 1,383,000 | 600,000 | 1,300,000 | 300,000 | 1,100,000 | 1,050,000 | 4,578,000 | 13,338,000 | 3,152,000 | 1,100,000 | 1,000,000 | 200,000 | |||||||||||||||||||||
foreign currency remeasurement loss | -3,622,000 | 8,453,000 | 4,111,000 | -5,356,000 | 1,067,000 | 5,776,000 | 7,655,000 | 1,736,000 | 1,492,000 | -5,783,000 | 18,019,000 | 5,885,000 | 3,293,000 | 2,475,000 | -320,000 | 673,000 | -682,000 | 1,012,000 | 389,000 | 2,846,000 | 6,555,000 | -6,688,000 | -5,058,000 | 10,662,000 | -2,411,000 | 2,135,000 | 205,000 | 325,000 | 2,442,000 | -1,332,000 | 1,892,000 | |||||||||||||||||||||
non-cash deferred taxes | 49,000 | 49,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment charges and other write-offs | ||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -614,000 | -8,084,000 | -12,492,000 | 15,330,000 | -10,394,000 | -8,643,000 | -10,004,000 | 9,557,000 | -11,494,000 | -11,319,000 | 4,072,000 | -1,367,000 | -9,904,000 | -3,002,000 | -3,424,000 | -1,000,000 | -1,817,000 | -3,245,000 | -3,966,000 | 839,000 | -374,000 | -457,000 | -2,030,000 | -8,358,000 | 1,530,000 | -5,815,000 | -5,828,000 | -1,001,000 | -8,112,000 | 861,000 | ||||||||||||||||||||||
inventories | -44,296,000 | -36,322,000 | -22,577,000 | -8,288,000 | -12,020,000 | -34,731,000 | -25,223,000 | -1,678,000 | -2,381,000 | -14,750,000 | -24,325,000 | -3,158,000 | -10,256,000 | 1,376,000 | 1,725,000 | 1,812,000 | -4,768,000 | 1,423,000 | -5,186,000 | 741,000 | -6,821,000 | 831,000 | 1,602,000 | -251,000 | -3,098,000 | -108,000 | -2,253,000 | 345,000 | -2,156,000 | 1,400,000 | ||||||||||||||||||||||
prepaid expenses and other current assets | -595,000 | 7,570,000 | -4,754,000 | -3,603,000 | -14,255,000 | 14,257,000 | 19,299,000 | -5,340,000 | 17,948,000 | -13,747,000 | -14,102,000 | 1,839,000 | -611,000 | -1,102,000 | -7,813,000 | 3,332,000 | -14,999,000 | 3,815,000 | -2,404,000 | 7,669,000 | -13,143,000 | 3,002,000 | -2,641,000 | 4,016,000 | 34,000 | 202,000 | -6,582,000 | 3,059,000 | -145,000 | -1,951,000 | -6,291,000 | 10,875,000 | 641,000 | 418,000 | 4,245,000 | 292,000 | 517,000 | 3,245,000 | 3,114,000 | 963,000 | -2,817,000 | 661,000 | -242,000 | 2,043,000 | -189,000 | 479,000 | 187,000 | |||||
accounts payable, accrued expenses, and other current liabilities | 38,143,000 | 30,627,000 | 10,360,000 | 3,647,000 | -5,037,000 | -14,124,000 | 27,124,000 | -24,483,000 | 8,094,000 | 9,481,000 | 31,692,000 | -72,000 | -31,842,000 | 2,794,000 | 37,234,000 | -14,563,000 | ||||||||||||||||||||||||||||||||||||
other non-current assets and liabilities | 656,000 | -3,676,000 | 411,000 | -1,076,000 | -2,033,000 | -737,000 | -104,000 | -374,000 | 1,939,000 | -2,407,000 | -2,192,000 | -394,000 | 1,306,000 | -3,180,000 | -1,326,000 | -1,436,000 | -447,000 | -386,000 | -206,000 | -1,578,000 | 6,684,000 | -1,233,000 | 4,303,000 | -5,334,000 | -12,081,000 | 2,783,000 | 2,688,000 | -3,507,000 | ||||||||||||||||||||||||
payment of contingent consideration | -13,410,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 16,253,000 | 35,660,000 | -26,526,000 | 7,758,000 | -3,916,000 | -22,971,000 | 22,691,000 | -29,695,000 | 3,458,000 | -38,347,000 | -16,133,000 | -18,069,000 | -80,772,000 | -11,626,000 | -15,862,000 | -58,315,000 | -70,514,000 | -23,700,000 | -35,923,000 | -72,354,000 | -49,822,000 | -42,008,000 | -33,518,000 | -107,942,000 | -57,832,000 | -55,553,000 | -58,485,000 | -78,546,000 | -60,677,000 | -132,762,000 | -56,995,000 | -49,521,000 | -12,521,000 | -23,913,000 | 22,365,000 | -13,429,000 | -10,592,000 | -21,305,000 | -10,850,000 | -6,104,000 | ||||||||||||
investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
sale and redemption of marketable securities | 16,857,000 | 17,256,000 | 10,995,000 | 6,161,000 | 15,904,000 | 39,540,000 | 23,428,000 | 38,907,000 | 16,399,000 | 53,980,000 | 71,904,000 | 54,944,000 | 76,006,000 | 75,859,000 | 75,733,000 | 108,328,000 | 81,700,000 | 83,576,000 | 95,087,000 | 163,680,000 | 82,147,000 | 62,540,000 | 103,999,000 | 106,140,000 | 109,805,000 | 127,817,000 | 126,238,000 | 135,187,000 | 75,367,000 | 177,896,000 | 89,013,000 | 121,226,000 | 93,072,000 | 68,466,000 | 69,443,000 | 121,283,000 | 53,157,000 | 63,163,000 | 40,739,000 | 31,114,000 | 42,434,000 | 34,135,000 | 34,839,000 | 14,300,000 | 20,219,000 | 57,224,000 | 17,167,000 | 19,771,000 | 25,393,000 | 76,926,000 | 45,462,000 | 27,468,000 |
purchases of marketable securities | -23,052,000 | -18,173,000 | -14,370,000 | -38,810,000 | -36,008,000 | -4,912,000 | -44,307,000 | -29,559,000 | -38,625,000 | -16,650,000 | -19,701,000 | -16,747,000 | -143,444,000 | -1,481,000 | -49,086,000 | -49,244,000 | -148,029,000 | -48,114,000 | -69,008,000 | -76,247,000 | -103,856,000 | -216,317,000 | -32,917,000 | -12,088,000 | -71,917,000 | -120,647,000 | -139,140,000 | -52,178,000 | -137,431,000 | -60,729,000 | -3,505,000 | -36,594,000 | -59,595,000 | -8,799,000 | -15,539,000 | -68,933,000 | -38,516,000 | -27,606,000 | ||||||||||||||
capital expenditures | -299,000 | -382,000 | -2,403,000 | -212,000 | -288,000 | -356,000 | -1,098,000 | -1,811,000 | -1,731,000 | -1,565,000 | -2,202,000 | -1,942,000 | -2,677,000 | 137,000 | -355,000 | -871,000 | -1,760,000 | -890,000 | -366,000 | -868,000 | -1,067,000 | -284,000 | -1,070,000 | -806,000 | -10,925,000 | -3,977,000 | -2,166,000 | -2,944,000 | -1,737,000 | -2,690,000 | 0 | 0 | -1,022,000 | -182,000 | -189,000 | -69,000 | -83,000 | -1,440,000 | -665,000 | -67,000 | ||||||||||||
free cash flows | 15,954,000 | 35,278,000 | -28,929,000 | 7,546,000 | -4,204,000 | -23,327,000 | 21,593,000 | -31,506,000 | 1,727,000 | -39,912,000 | -18,335,000 | -20,011,000 | -83,449,000 | -11,489,000 | -16,217,000 | -59,186,000 | -72,274,000 | -24,590,000 | -36,289,000 | -73,222,000 | -50,889,000 | -42,292,000 | -34,588,000 | -108,748,000 | -68,757,000 | -59,530,000 | -60,651,000 | -81,490,000 | -62,414,000 | -135,452,000 | -56,995,000 | -49,521,000 | -13,543,000 | -24,095,000 | 22,176,000 | -13,498,000 | -10,675,000 | -22,745,000 | -11,515,000 | -6,171,000 | ||||||||||||
net cash from investing activities | -6,494,000 | -1,299,000 | -5,778,000 | -32,861,000 | -20,392,000 | 34,272,000 | -21,977,000 | 7,537,000 | -23,957,000 | 35,765,000 | 50,001,000 | 36,255,000 | -66,704,000 | 74,515,000 | 26,292,000 | 58,213,000 | -68,089,000 | 34,572,000 | 25,713,000 | 86,565,000 | -22,776,000 | -154,061,000 | 70,012,000 | 93,246,000 | 26,963,000 | 3,193,000 | -15,068,000 | 80,065,000 | -63,801,000 | 114,477,000 | 10,727,000 | -182,603,000 | 21,665,000 | 2,133,000 | 6,765,000 | 15,692,000 | 20,448,000 | 10,903,000 | 9,771,000 | 6,553,000 | 6,281,000 | -205,000 | ||||||||||
financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of shares in connection with at-the-market offering, net of issuance costs | 413,000 | 0 | 36,555,000 | 24,199,000 | 2,354,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from equity financing, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||
withholding taxes paid on vested restricted stock units | -4,460,000 | -1,641,000 | -432,000 | -11,790,000 | -828,000 | -2,792,000 | -1,684,000 | -16,721,000 | -1,565,000 | -2,347,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from stock options exercised | 18,721,000 | 339,000 | 40,000 | 105,000 | 1,555,000 | 1,805,000 | 863,000 | 3,454,000 | 2,414,000 | 3,442,000 | 1,750,000 | 2,655,000 | 1,119,000 | 1,333,000 | 999,000 | 859,000 | 1,871,000 | 1,696,000 | ||||||||||||||||||||||||||||||||||
proceeds from warrants exercised | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
payment of long-term debt | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt, net of issuance costs | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
payment of finance leases | -232,000 | -17,000 | -8,000 | -15,000 | -43,000 | 24,000 | -36,000 | -42,000 | -193,000 | -31,000 | -23,000 | -28,000 | -191,000 | -51,000 | -21,000 | -20,000 | -19,000 | -71,000 | -21,000 | -368,000 | -18,000 | -20,000 | -17,000 | -21,000 | -243,000 | -79,000 | -23,000 | -75,000 | ||||||||||||||||||||||||
net cash from financing activities | 14,029,000 | -1,319,000 | -400,000 | -11,700,000 | 1,097,000 | 18,190,000 | -857,000 | -13,309,000 | 8,210,000 | 37,619,000 | 23,673,000 | -7,825,000 | 557,000 | -559,000 | 693,000 | -8,154,000 | -104,000 | 201,113,000 | 2,235,000 | 8,829,000 | 21,548,000 | 238,711,000 | 4,086,000 | -1,487,000 | 3,191,000 | 523,000 | 196,404,000 | 17,384,000 | 359,000 | 146,804,000 | 4,000 | 18,170,000 | -313,000 | -318,000 | 27,727,000 | 16,749,000 | -327,000 | 2,439,000 | -262,000 | -252,000 | ||||||||||||
effect of exchange rate changes on cash, cash equivalents, and restricted cash | -329,000 | -1,200,000 | 9,987,000 | 4,819,000 | 3,107,000 | -5,028,000 | -294,000 | -1,816,000 | -3,906,000 | 16,902,000 | -8,191,000 | 1,507,000 | 18,501,000 | -20,658,000 | -9,085,000 | -3,377,000 | -908,000 | -2,702,000 | -286,000 | -1,153,000 | 3,785,000 | 3,521,000 | 789,000 | -4,265,000 | 4,320,000 | -1,650,000 | ||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | -23,358,000 | -53,487,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at the beginning of the year | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at the end of the year | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -835,000 | 2,794,000 | 1,175,000 | 528,000 | 702,000 | 5,818,000 | -13,000 | |||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash at the end of the period | 31,842,000 | -22,717,000 | -31,984,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at the beginning of period | 0 | 0 | 216,716,000 | 0 | 0 | 250,077,000 | 0 | 0 | 153,115,000 | 0 | 0 | 249,456,000 | ||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at the end of period | 31,842,000 | -22,717,000 | 184,732,000 | 24,463,000 | -437,000 | 212,794,000 | 51,939,000 | 49,350,000 | 164,983,000 | 41,672,000 | 2,038,000 | 237,823,000 | 209,283,000 | -8,261,000 | 188,049,000 | 46,163,000 | 41,369,000 | 125,893,000 | ||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for interest | 11,058,000 | 10,942,000 | 10,852,000 | 23,797,000 | 11,989,000 | 11,801,000 | 12,293,000 | 11,794,000 | 11,361,000 | 8,950,000 | 7,599,000 | 7,509,000 | 7,680,000 | 7,679,000 | 7,596,000 | 7,513,000 | 6,003,000 | 7,016,000 | 3,693,000 | 3,843,000 | 4,456,000 | 4,846,000 | 3,713,000 | 13,000 | 3,762,000 | 12,000 | 12,000 | 3,638,000 | 12,000 | 276,000 | 605,000 | 209,000 | 537,000 | 95,000 | 71,000 | 29,000 | 89,000 | |||||||||||||||
cash paid for taxes | 1,614,000 | 354,000 | 377,000 | 1,603,000 | 491,000 | 635,000 | 495,000 | 5,800,000 | 178,000 | 225,000 | 254,000 | 456,000 | 10,178,000 | 5,328,000 | 2,054,000 | 2,472,000 | ||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
tenant improvements paid through lease incentives | 97,000 | 98,000 | 97,000 | 97,000 | 68,000 | 52,000 | 0 | 15,000 | 201,000 | 254,000 | ||||||||||||||||||||||||||||||||||||||||||
capital expenditures unpaid at the end of period | 36,000 | 138,000 | 78,000 | -1,020,000 | 1,110,000 | 580,000 | -963,000 | 1,260,000 | 0 | -19,000 | 72,000 | 1,121,000 | 136,000 | 3,000 | 188,000 | -237,000 | -87,000 | 589,000 | ||||||||||||||||||||||||||||||||||
cashless exercise of warrants | 0 | 0 | 71,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment charges and other asset write-offs | 367,000 | 300,000 | 906,000 | 5,006,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred taxes | 0 | 0 | -4,939,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash at the end of the period | 24,463,000 | -437,000 | -37,283,000 | 51,939,000 | 49,350,000 | 11,868,000 | 41,672,000 | 2,038,000 | -11,633,000 | 209,283,000 | -8,261,000 | 21,887,000 | 46,163,000 | 41,369,000 | -20,448,000 | |||||||||||||||||||||||||||||||||||||
purchase of vested restricted stock units, net of taxes | -12,806,000 | -371,000 | -1,841,000 | -285,000 | -8,993,000 | |||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from equity financing and pre-funded warrants, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of assets | 6,616,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
loss on exchange of convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred reimbursements | 0 | -4,000,000 | 0 | 0 | -1,500,000 | 2,291,000 | 1,267,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs | 0 | 0 | 0 | 294,584,000 | 57,818,000 | 243,216,000 | 18,344,000 | |||||||||||||||||||||||||||||||||||||||||||||
payments of employee withholding taxes related to restricted stock unit vesting | -309,000 | -262,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from termination of capped call confirmations | 0 | 0 | 5,243,000 | 14,632,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
tenant improvements paid through lease incentive | ||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration paid in shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 6,417,000 | 11,706,000 | -40,191,000 | 492,000 | 11,335,000 | -35,251,000 | -3,739,000 | 21,311,000 | -8,858,000 | 459,000 | 173,000 | -1,271,000 | -2,277,000 | 2,193,000 | -113,000 | 2,589,000 | ||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from equity financing and pre-funded warrants | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 0 | 0 | 166,162,000 | 0 | 0 | 146,341,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
purchase of vested restricted stock units | -14,194,000 | -688,000 | -1,243,000 | -554,000 | -7,543,000 | -234,000 | -446,000 | -617,000 | -1,938,000 | -151,000 | -654,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 4,161,000 | 22,254,000 | 9,294,000 | 4,657,000 | 6,077,000 | 3,668,000 | 1,048,000 | 2,807,000 | 3,953,000 | 652,000 | 912,000 | 3,602,000 | 3,978,000 | 7,287,000 | 1,289,000 | 265,000 | 647,000 | 155,000 | 6,932,000 | 4,063,000 | 25,000 | 840,000 | 837,000 | 0 | 348,000 | 3,000 | 11,000 | 12,000 | 11,000 | 14,000 | 112,000 | |||||||||||||||||||||
proceeds from exercise of warrants | 19,230,000 | 0 | 4,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of derivatives | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss on exchange of convertible debt | 0 | 0 | 4,501,000 | 36,123,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds of exercise of warrants | 0 | 0 | 812,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss on impairment | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock and warrants, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from loan agreements, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior secured term loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | -53,487,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures, unpaid | 1,965,000 | 142,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration in shares | 0 | 0 | 9,316,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures funded by capital lease | -1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash, cash equivalents and restricted cash | -2,350,000 | 2,664,000 | -130,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | 16,553,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 82,375,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | 98,928,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 1,201,000 | 1,073,000 | 973,000 | 969,000 | 850,000 | 813,000 | 823,000 | 1,440,000 | 673,000 | 861,000 | 508,000 | |||||||||||||||||||||||||||||||||||||||||
restructuring charges | 58,000 | 50,000 | 36,000 | 10,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
charges to research expense for stock issued in asset acquisition | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current assets | 62,000 | -308,000 | 25,000 | 267,000 | 267,000 | 5,000 | 0 | 218,000 | ||||||||||||||||||||||||||||||||||||||||||||
account payable and accrued expenses | 13,431,000 | 15,485,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
non-current liabilities | -223,000 | 224,000 | 237,000 | 220,000 | 141,000 | 133,000 | 363,000 | 535,000 | 380,000 | 282,000 | 14,000 | |||||||||||||||||||||||||||||||||||||||||
payments of secured loan agreement | -313,000 | -626,000 | -313,000 | -313,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
payment of capital leases | -116,000 | -76,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||
premiums paid for capped call confirmations | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents and restricted cash | -121,455,000 | 128,389,000 | -41,111,000 | 65,315,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at beginning of year/period | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at end of year/period | ||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures funded by capital lease borrowings | 850,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred reimbursement | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior secured term loan, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of deferred financing fees | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at beginning of period | 0 | 0 | 51,237,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at end of period | 128,389,000 | -41,111,000 | 116,552,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency remeasurement gain | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by financing activities | 296,579,000 | 82,761,000 | 237,240,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents and restricted cash | 860,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of asset | 17,000 | 27,000 | 27,000 | 186,000 | 9,000 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of derivative liability | ||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash deferred taxes and other tax benefits | ||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -1,022,000 | -182,000 | -189,000 | -69,000 | -83,000 | -1,440,000 | -665,000 | -67,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from unsecured loan agreement | ||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 416,000 | 534,000 | 80,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year/ period | 0 | 0 | 187,026,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year/period | 26,739,000 | -7,361,000 | 44,755,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration resolution in shares | 6,115,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense | 2,312,000 | 2,403,000 | 1,014,000 | 451,000 | 136,000 | 83,000 | 115,000 | |||||||||||||||||||||||||||||||||||||||||||||
non-cash income tax benefit | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used in/ (provided by) financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures unpaid at end of the period | ||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash changes in the fair value of derivative liability | 346,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net cash of acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from unsecured note agreement | 30,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from related party | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of capital lease | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 69,485,000 | 69,485,000 | 24,074,000 | 24,074,000 | 43,640,000 | 33,971,000 | 33,971,000 | 25,668,000 | 25,668,000 | 29,572,000 | 19,339,000 | 28,073,000 | 28,073,000 | 0 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 63,656,000 | 23,510,000 | 249,023,000 | 28,827,000 | 41,904,000 | 23,476,000 | 26,736,000 | 28,858,000 | 24,523,000 | 25,789,000 | 33,562,000 | 15,760,000 | 23,242,000 | -6,561,000 | ||||||||||||||||||||||||||||||||||||||
net cash (used in)/ provided by investing activities | 13,865,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net (decrease)/ increase in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in)/ provided by financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
receivable due from collaboration agreements | 607,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by investing activities | 31,320,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 224,949,000 | 4,753,000 | 3,190,000 | 2,858,000 | -3,783,000 | 7,475,000 | 14,223,000 | -1,148,000 | -12,313,000 | -4,831,000 | -6,561,000 | |||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of warrant liability | 262,000 | 2,494,000 | 2,376,000 | -742,000 | 1,354,000 | 946,000 | -204,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
non-cash activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of non-cash compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash charge for stock based compensation issued to consultants | ||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based license payments | ||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of leasehold improvements | ||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash charge for in-process research and development | ||||||||||||||||||||||||||||||||||||||||||||||||||||
beneficial conversion feature related to bridge financing | ||||||||||||||||||||||||||||||||||||||||||||||||||||
receivable due from gsk | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by/(used in) investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of preferred stock, net of issuance costs | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock and warrants, net of issuance costs | 62,057,000 | 62,063,000 | 17,153,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of capital lease obligations | 0 | -40,000 | -46,000 | -102,000 | -130,000 | -427,000 | -276,000 | -364,000 | ||||||||||||||||||||||||||||||||||||||||||||
payments related to deferred financing | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from capital asset financing arrangement | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from secured loan agreement | 995,000 | 995,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in)/provided by financing activities | 63,582,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net (decrease)/increase in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation - employees | 3,157,000 | 1,574,000 | 3,145,000 | 1,388,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation - non-employees | ||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from secured loan arrangement | 2,855,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from/ (used in) financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
receivable from gsk | 2,201,000 | 1,917,000 | 742,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in)/provided by investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by/(used in) financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
debt instrument convertible beneficial conversion feature | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from/(used in) investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) /provided by financing activities | 63,166,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of notes payable to preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of preferred stock to common stock | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of redeemable convertible preferred stock | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
beneficial conversion feature related to the issuance of series c redeemable convertible preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | -2,430,000 | -1,354,000 | -44,730,000 | -2,316,000 | -1,223,000 | |||||||||||||||||||||||||||||||||||||||||||||||
stock-based license payment | ||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash charge for in process research and development | ||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of notes payable to series b redeemable convertible preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||
beneficial conversion feature related to issuance of the additional issuance of series c redeemable convertible preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation — employees | 5,302,000 | 1,716,000 | 4,069,000 | 1,972,000 | 1,080,000 | |||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation — non-employees | 28,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net increase/(decrease) in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided/(used in) by investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock, net of issuance costs | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
beneficial conversion feature related to the issuance | ||||||||||||||||||||||||||||||||||||||||||||||||||||
of series c redeemable convertible preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash (used in)/provided by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by/(used in) operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payments from exercise of stock options | ||||||||||||||||||||||||||||||||||||||||||||||||||||
beneficial conversion feature related to issuance of the second tranche of series c redeemable convertible preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||
warrant issued with convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||
warrant issued with series b redeemable convertible preferred stock |
