Fulcrum Therapeutics, Inc(NASDAQ:FULC)

Fulcrum Therapeutics, Inc., a clinical-stage biopharmaceutical company, focuses on developing products for improving the lives of patients with genetically defined diseases in the areas of high unmet medical need in the United States. Its product candidates are losmapimod, a small molecule that is i...
Website: http://www.fulcrumtx.com
Founded: 2015
Full Time Employees: 73
CEO: Robert J. Gould
Sector: Healthcare
Industry: Biotechnology
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating expenses: | ||||||||||||||||||||||||||||
research and development | 14,084,000 | 15,416,000 | 14,296,000 | 12,987,000 | 13,404,000 | 11,713,000 | 14,639,000 | 17,261,000 | 19,773,000 | 18,999,000 | 18,238,000 | 17,849,000 | 16,715,000 | 18,566,000 | 15,366,000 | 25,019,000 | 17,831,000 | 18,912,000 | 17,077,000 | 17,378,000 | 16,334,000 | 16,145,000 | 15,640,000 | 12,775,000 | 14,482,000 | 12,087,000 | 13,496,000 | 10,860,000 |
general and administrative | 8,102,000 | 7,277,000 | 7,562,000 | 6,828,000 | 6,999,000 | 7,716,000 | 8,424,000 | 10,247,000 | 10,061,000 | 9,864,000 | 9,961,000 | 10,323,000 | 11,520,000 | 10,130,000 | 9,707,000 | 11,098,000 | 10,759,000 | 9,705,000 | 8,628,000 | 6,685,000 | 5,498,000 | 5,867,000 | 5,312,000 | 5,149,000 | 5,064,000 | 4,403,000 | 3,510,000 | 2,634,000 |
total operating expenses | 22,186,000 | 22,693,000 | 21,858,000 | 19,815,000 | 20,403,000 | 19,429,000 | 25,126,000 | 27,508,000 | 29,834,000 | 28,863,000 | 28,199,000 | 28,172,000 | 28,235,000 | 28,658,000 | 25,538,000 | 36,117,000 | 28,590,000 | 28,617,000 | 25,705,000 | 24,063,000 | 21,832,000 | 22,012,000 | 20,952,000 | 17,924,000 | 19,546,000 | 16,490,000 | 17,006,000 | 13,494,000 |
income from operations | -22,186,000 | -22,693,000 | -21,858,000 | -19,815,000 | -20,403,000 | -19,429,000 | -25,126,000 | 52,492,000 | -29,834,000 | -27,992,000 | -27,440,000 | -27,292,000 | -27,940,000 | -27,973,000 | -24,355,000 | -34,235,000 | -25,998,000 | -23,559,000 | -20,770,000 | -19,682,000 | -17,043,000 | -17,787,000 | -19,104,000 | -15,924,000 | -18,796,000 | -16,490,000 | -17,006,000 | -13,494,000 |
yoy | 8.74% | 16.80% | -13.01% | -137.75% | -31.61% | -30.59% | -8.43% | -292.33% | 6.78% | 0.07% | 12.67% | -20.28% | 7.47% | 18.74% | 17.26% | 73.94% | 52.54% | 32.45% | 8.72% | 23.60% | -9.33% | 7.87% | 12.34% | 18.01% | ||||
qoq | -2.23% | 3.82% | 10.31% | -2.88% | 5.01% | -22.67% | -147.87% | -275.95% | 6.58% | 2.01% | 0.54% | -2.32% | -0.12% | 14.86% | -28.86% | 31.68% | 10.35% | 13.43% | 5.53% | 15.48% | -4.18% | -6.89% | 19.97% | -15.28% | 13.98% | -3.03% | 26.03% | |
other income | 3,295,000 | 2,359,000 | 2,263,000 | 2,519,000 | 2,748,000 | 2,861,000 | 3,430,000 | 2,917,000 | 2,964,000 | 3,236,000 | 3,423,000 | 3,509,000 | 3,161,000 | 1,838,000 | 617,000 | 165,000 | 70,000 | 75,000 | 54,000 | 34,000 | 44,000 | 67,000 | 142,000 | 239,000 | 344,000 | 7,000 | 7,000 | 8,000 |
net income | -18,891,000 | -20,334,000 | -19,595,000 | -17,296,000 | -17,655,000 | -16,568,000 | -21,696,000 | 55,409,000 | -26,870,000 | -24,756,000 | -24,017,000 | -23,783,000 | -24,779,000 | -26,135,000 | -23,738,000 | -34,070,000 | -25,928,000 | -23,484,000 | -20,716,000 | -19,648,000 | -16,999,000 | -17,720,000 | -18,962,000 | -15,685,000 | -18,452,000 | |||
yoy | 7.00% | 22.73% | -9.68% | -131.22% | -34.29% | -33.07% | -9.66% | -332.98% | 8.44% | -5.28% | 1.18% | -30.19% | -4.43% | 11.29% | 14.59% | 73.40% | 52.53% | 32.53% | 9.25% | 25.27% | -7.87% | |||||||
qoq | -7.10% | 3.77% | 13.29% | -2.03% | 6.56% | -23.64% | -139.16% | -306.21% | 8.54% | 3.08% | 0.98% | -4.02% | -5.19% | 10.10% | -30.33% | 31.40% | 10.41% | 13.36% | 5.44% | 15.58% | -4.07% | -6.55% | 20.89% | -15.00% | ||||
net income per share | -0.25 | -0.31 | -0.31 | -0.28 | -0.28 | -0.27 | -0.35 | 0.89 | -0.43 | -0.4 | -0.39 | -0.38 | -0.41 | -0.47 | -0.51 | -0.83 | -0.64 | -0.58 | -0.57 | -0.6 | -0.54 | -0.63 | -0.7 | -0.66 | -0.81 | 2.2 | -0.97 | -9.21 |
weighted-average common shares outstanding, basic and diluted | 76,215 | 63,355 | 62,479 | 61,984 | 61,984 | 61,310 | 61,823 | 61,794 | 59,722 | 44,991 | 46,213 | 40,890 | 40,644 | 35,361 | 36,606 | 32,636 | 31,510 | |||||||||||
comprehensive loss: | ||||||||||||||||||||||||||||
other comprehensive loss: | ||||||||||||||||||||||||||||
unrealized loss on marketable securities | -687 | -60 | -693 | -2 | ||||||||||||||||||||||||
total other comprehensive loss | -687 | -60 | 22 | -693 | -2 | -53 | ||||||||||||||||||||||
comprehensive loss | -19,578 | -17,715 | -27,168 | -24,006 | -23,703 | -24,332 | -24,633 | -26,011 | -23,591 | -34,048 | -26,621 | -23,794 | -20,794 | -19,653 | -17,001 | -17,753 | -19,012 | -15,551 | -18,505 | |||||||||
collaboration revenue | 80,000,000 | 871,000 | 759,000 | 880,000 | 295,000 | 685,000 | 1,183,000 | 1,882,000 | 2,592,000 | 5,058,000 | 4,935,000 | 4,381,000 | 4,789,000 | 4,225,000 | 1,848,000 | 2,000,000 | 750,000 | |||||||||||
restructuring expenses | 2,063,000 | -38,000 | 465,000 | |||||||||||||||||||||||||
weighted-average common shares outstanding, basic | 62,597 | 62,544 | 62,409 | 62,205 | ||||||||||||||||||||||||
weighted-average common shares outstanding, diluted | 62,597 | 62,544 | 62,409 | 63,587 | ||||||||||||||||||||||||
comprehensive income: | ||||||||||||||||||||||||||||
other comprehensive gain: | ||||||||||||||||||||||||||||
unrealized gain on marketable securities | -67 | 159 | 12 | -249 | 745 | 68 | -298 | 750 | 314 | -549 | 146 | -131 | 147 | 22 | -21.25 | -78 | -5 | 7.75 | -50 | 134 | ||||||||
total other comprehensive gain | -67 | 159 | 12 | -249 | 745 | 68 | -298 | 750 | 314 | -549 | 146 | -131 | 147 | -21.25 | -78 | -5 | ||||||||||||
comprehensive income | -13,608.75 | -19,436 | -17,284 | 1,839.5 | -20,951 | 55,477 | ||||||||||||||||||||||
cumulative convertible preferred stock dividends | -796,000 | -3,291,000 | ||||||||||||||||||||||||||
net loss attributable to common stockholders | -17,720,000 | -18,962,000 | -15,685,000 | -18,452,000 | ||||||||||||||||||||||||
weighted-average number of common shares used in net loss per share attributable to common stockholders, basic and diluted | 25,354 | 27,261 | 23,854 | 22,719 | 11,046 | |||||||||||||||||||||||
other comprehensive income: | ||||||||||||||||||||||||||||
total other comprehensive income | 7.75 | -50 | 134 | |||||||||||||||||||||||||
unrealized losses on marketable securities | -53 | |||||||||||||||||||||||||||
other income, net: | ||||||||||||||||||||||||||||
interest income | 360,000 | 457,000 | 317,000 | |||||||||||||||||||||||||
net income and comprehensive loss | -16,638,500 | -16,542,000 | -13,169,000 | |||||||||||||||||||||||||
net income attributable to common stockholders | -18,420,500 | -17,338,000 | -16,460,000 | |||||||||||||||||||||||||
weighted-average number of common shares used in net income per share attributable to common stockholders, basic and diluted | 17,785 | 1,787 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||
cash and cash equivalents | 50,261,000 | 197,533,000 | 47,078,000 | 42,588,000 | 42,178,000 | 58,212,000 | 72,630,000 | 86,702,000 | 39,949,000 | 25,563,000 | 30,080,000 | 33,966,000 | 34,734,000 | 35,098,000 | 90,938,000 | 40,153,000 | 33,313,000 | 35,412,000 | 65,473,000 | 56,779,000 | 100,745,000 | 57,052,000 | 85,221,000 | 75,718,000 | 25,379,000 | 96,713,000 | 101,597,000 | 49,628,000 |
marketable securities | 283,055,000 | 154,773,000 | 153,567,000 | 171,523,000 | 184,425,000 | 182,809,000 | 184,604,000 | 187,076,000 | 173,365,000 | 210,658,000 | 227,011,000 | 244,198,000 | 263,106,000 | 167,823,000 | 130,851,000 | 128,820,000 | 161,799,000 | 182,750,000 | 174,872,000 | 68,771,000 | 43,111,000 | 55,862,000 | 41,804,000 | 56,020,000 | 55,828,000 | |||
prepaid expenses and other current assets | 5,353,000 | 5,174,000 | 5,218,000 | 5,262,000 | 4,974,000 | 6,806,000 | 6,599,000 | 4,175,000 | 4,638,000 | 5,441,000 | 4,819,000 | 4,127,000 | 4,891,000 | 4,369,000 | 5,135,000 | 4,174,000 | 4,150,000 | 4,199,000 | 4,674,000 | 2,304,000 | 2,599,000 | 4,065,000 | 4,495,000 | 2,291,000 | 2,791,000 | 3,370,000 | 3,625,000 | 1,738,000 |
total current assets | 338,669,000 | 357,480,000 | 205,863,000 | 219,373,000 | 232,556,000 | 249,923,000 | 267,489,000 | 280,286,000 | 217,952,000 | 242,199,000 | 262,490,000 | 282,947,000 | 302,830,000 | 207,519,000 | 227,727,000 | 174,247,000 | 200,064,000 | 225,998,000 | 246,187,000 | 128,511,000 | 146,987,000 | 119,510,000 | 132,112,000 | 134,784,000 | 84,323,000 | 100,083,000 | 105,222,000 | 51,366,000 |
property and equipment | 2,494,000 | 2,824,000 | 3,171,000 | 3,269,000 | 3,547,000 | 3,900,000 | 4,218,000 | 4,408,000 | 4,765,000 | 5,216,000 | 5,646,000 | 6,161,000 | 6,563,000 | 6,906,000 | 7,375,000 | 7,834,000 | 7,888,000 | 7,368,000 | 7,749,000 | 7,745,000 | 7,834,000 | 8,397,000 | 8,395,000 | 8,910,000 | 9,362,000 | 9,205,000 | 9,583,000 | 10,005,000 |
operating lease right-of-use assets | 3,860,000 | 4,241,000 | 4,614,000 | 4,979,000 | 5,335,000 | 5,684,000 | 6,024,000 | 6,357,000 | 6,682,000 | 7,176,000 | 7,661,000 | 8,137,000 | 8,604,000 | 9,063,000 | 9,513,000 | 9,954,000 | 10,388,000 | |||||||||||
restricted cash | 1,201,000 | 1,201,000 | 1,201,000 | 1,205,000 | 1,201,000 | 1,201,000 | 1,201,000 | 1,216,000 | 1,201,000 | 1,092,000 | 1,092,000 | 1,092,000 | 1,092,000 | 1,092,000 | 1,092,000 | 1,092,000 | 1,092,000 | 1,092,000 | 1,092,000 | 1,092,000 | 1,092,000 | 1,092,000 | 1,092,000 | 1,092,000 | 1,092,000 | 1,092,000 | 1,092,000 | 1,092,000 |
other assets | 546,000 | 538,000 | 9,000 | 12,000 | 10,000 | 10,000 | 76,000 | 1,989,000 | 1,988,000 | 2,011,000 | 1,990,000 | 1,995,000 | 2,031,000 | 2,105,000 | 2,098,000 | 2,106,000 | 816,000 | 542,000 | 519,000 | 531,000 | 563,000 | 578,000 | 616,000 | 76,000 | 79,000 | 59,000 | 59,000 | 624,000 |
total assets | 346,770,000 | 366,284,000 | 214,858,000 | 228,838,000 | 242,649,000 | 260,718,000 | 279,008,000 | 294,256,000 | 232,588,000 | 257,694,000 | 278,879,000 | 300,332,000 | 321,120,000 | 226,685,000 | 247,805,000 | 195,233,000 | 220,248,000 | 235,000,000 | 255,547,000 | 137,879,000 | 156,476,000 | 129,577,000 | 142,215,000 | 144,862,000 | 94,856,000 | 110,439,000 | 115,956,000 | 65,151,000 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||
accounts payable | 2,450,000 | 1,592,000 | 2,856,000 | 1,751,000 | 1,507,000 | 1,164,000 | 4,041,000 | 3,584,000 | 3,857,000 | 2,757,000 | 3,574,000 | 3,909,000 | 3,778,000 | 3,638,000 | 2,728,000 | 5,385,000 | 6,003,000 | 4,788,000 | 3,742,000 | 4,498,000 | 4,797,000 | 4,079,000 | 3,634,000 | 3,571,000 | 3,937,000 | 2,186,000 | 4,533,000 | 3,081,000 |
accrued expenses and other current liabilities | 4,953,000 | 9,052,000 | 6,428,000 | 4,941,000 | 4,354,000 | 7,694,000 | 8,334,000 | 7,033,000 | 4,805,000 | 8,726,000 | 7,817,000 | 7,875,000 | 7,229,000 | 9,551,000 | 8,039,000 | 12,470,000 | 6,939,000 | 9,231,000 | 10,255,000 | 7,643,000 | 5,236,000 | 7,267,000 | 8,743,000 | 5,439,000 | 5,219,000 | 5,496,000 | 3,583,000 | 2,793,000 |
operating lease liability, current | 2,461,000 | 2,404,000 | 2,348,000 | 2,293,000 | 2,239,000 | 2,186,000 | 2,134,000 | 2,082,000 | 2,032,000 | 2,192,000 | 2,350,000 | 2,507,000 | 2,663,000 | 2,602,000 | 2,543,000 | 2,484,000 | 2,426,000 | |||||||||||
total current liabilities | 9,864,000 | 13,048,000 | 11,632,000 | 8,985,000 | 8,100,000 | 11,044,000 | 14,509,000 | 12,699,000 | 10,694,000 | 13,675,000 | 14,075,000 | 14,804,000 | 14,407,000 | 16,725,000 | 14,699,000 | 22,121,000 | 18,288,000 | 19,199,000 | 20,597,000 | 22,510,000 | 22,631,000 | 26,725,000 | 26,455,000 | 13,943,000 | 14,182,000 | 12,140,000 | 8,585,000 | 6,343,000 |
operating lease liability, excluding current portion | 3,406,000 | 4,039,000 | 4,663,000 | 5,278,000 | 5,866,000 | 6,443,000 | 7,011,000 | 7,570,000 | 8,105,000 | 8,629,000 | 9,145,000 | 9,653,000 | 10,137,000 | 10,821,000 | 11,495,000 | 12,160,000 | 12,800,000 | |||||||||||
other liabilities, excluding current portion | 197,000 | 197,000 | 197,000 | 197,000 | 197,000 | 197,000 | 197,000 | 197,000 | 197,000 | 197,000 | 197,000 | 447,000 | 320,000 | 197,000 | 197,000 | 197,000 | 7,000 | 15,000 | 31,000 | 55,000 | 78,000 | 101,000 | ||||||
total liabilities | 13,467,000 | 17,284,000 | 16,492,000 | 14,460,000 | 14,163,000 | 17,684,000 | 21,717,000 | 20,466,000 | 18,996,000 | 22,501,000 | 23,417,000 | 24,904,000 | 24,864,000 | 27,743,000 | 26,391,000 | 34,478,000 | 31,088,000 | 23,461,000 | 24,938,000 | 26,989,000 | 28,722,000 | 34,396,000 | 37,230,000 | 22,731,000 | 24,225,000 | 23,286,000 | 13,828,000 | 11,696,000 |
commitments and contingencies | ||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||
preferred stock, 0.001 par value... | ||||||||||||||||||||||||||||
common stock, 0.001 par value... | 67,000 | 67,000 | 54,000 | 54,000 | 54,000 | 54,000 | 54,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 52,000 | 52,000 | 41,000 | 41,000 | 41,000 | 41,000 | 33,000 | 33,000 | 28,000 | 27,000 | 27,000 | 23,000 | 23,000 | 23,000 | 2,000 |
additional paid-in capital | 946,918,000 | 943,037,000 | 772,015,000 | 768,591,000 | 765,415,000 | 762,248,000 | 759,688,000 | 755,228,000 | 750,507,000 | 744,940,000 | 741,203,000 | 737,466,000 | 733,962,000 | 612,025,000 | 608,486,000 | 524,247,000 | 518,604,000 | 514,362,000 | 509,638,000 | 369,133,000 | 366,344,000 | 316,775,000 | 308,827,000 | 306,961,000 | 239,914,000 | 237,931,000 | 236,783,000 | 6,453,000 |
accumulated other comprehensive gain | -513,000 | 174,000 | 241,000 | 82,000 | 70,000 | 130,000 | 379,000 | |||||||||||||||||||||
accumulated deficit | -613,169,000 | -594,278,000 | -573,944,000 | -554,349,000 | -537,053,000 | -519,398,000 | -502,830,000 | -481,134,000 | -536,543,000 | -509,673,000 | -484,917,000 | -460,900,000 | -437,117,000 | -412,338,000 | -386,203,000 | -362,465,000 | -328,395,000 | -302,467,000 | -278,983,000 | -258,267,000 | -238,619,000 | -221,620,000 | -203,900,000 | -184,938,000 | -169,253,000 | -150,801,000 | -134,678,000 | -118,136,000 |
total stockholders’ equity | 333,303,000 | 349,000,000 | 198,366,000 | 214,378,000 | 228,486,000 | 243,034,000 | 257,291,000 | 273,790,000 | 213,592,000 | 235,193,000 | 255,462,000 | 275,428,000 | 296,256,000 | 198,942,000 | 221,414,000 | 160,755,000 | 189,160,000 | 211,539,000 | 230,609,000 | 110,890,000 | 127,754,000 | 95,181,000 | 104,985,000 | 122,131,000 | 70,631,000 | 87,153,000 | 102,128,000 | |
total liabilities and stockholders’ equity | 346,770,000 | 366,284,000 | 214,858,000 | 228,838,000 | 242,649,000 | 260,718,000 | 279,008,000 | 294,256,000 | 232,588,000 | 257,694,000 | 278,879,000 | 300,332,000 | 321,120,000 | 226,685,000 | 247,805,000 | 195,233,000 | 220,248,000 | 235,000,000 | 255,547,000 | 137,879,000 | 156,476,000 | 129,577,000 | 142,215,000 | 144,862,000 | 94,856,000 | |||
unbilled accounts receivable | 979,000 | 2,096,000 | 3,656,000 | 2,333,000 | 537,000 | 580,000 | 656,000 | 99,000 | 229,000 | 790,000 | 743,000 | 802,000 | 1,137,000 | 1,168,000 | 657,000 | 532,000 | 531,000 | 592,000 | 755,000 | 325,000 | ||||||||
accumulated other comprehensive loss | -366,000 | -434,000 | -136,000 | -886,000 | -1,200,000 | -651,000 | -797,000 | -921,000 | -1,068,000 | -1,090,000 | -397,000 | -87,000 | -9,000 | -4,000 | -2,000 | -53,000 | ||||||||||||
deferred revenue, current portion | 334,000 | 513,000 | 737,000 | 934,000 | 1,389,000 | 1,782,000 | 2,920,000 | 4,711,000 | 6,131,000 | 9,900,000 | 12,129,000 | 14,910,000 | 13,609,000 | 4,464,000 | 4,557,000 | 3,989,000 | ||||||||||||
treasury stock | ||||||||||||||||||||||||||||
accounts receivable | 13,000 | 357,000 | 2,500,000 | 2,000,000 | ||||||||||||||||||||||||
deferred lease incentive, current portion | 469,000 | 469,000 | 469,000 | 469,000 | 469,000 | 469,000 | 469,000 | 469,000 | 469,000 | 469,000 | 469,000 | |||||||||||||||||
deferred rent, excluding current portion | 1,680,000 | 1,642,000 | 1,662,000 | 1,663,000 | 1,649,000 | 1,634,000 | 1,620,000 | 1,590,000 | 1,559,000 | 1,527,000 | 1,496,000 | |||||||||||||||||
deferred lease incentive, excluding current portion | 2,582,000 | 2,699,000 | 2,817,000 | 2,934,000 | 3,051,000 | 3,169,000 | 3,286,000 | 3,404,000 | 3,521,000 | 3,638,000 | 3,756,000 | |||||||||||||||||
deferred revenue, excluding current portion | 1,494,000 | 2,971,000 | 5,965,000 | 3,867,000 | 5,018,000 | 6,011,000 | ||||||||||||||||||||||
accumulated other comprehensive income | 31,000 | 81,000 | ||||||||||||||||||||||||||
liabilities, convertible preferred stock, and stockholders’ equity | ||||||||||||||||||||||||||||
series a convertible preferred stock, 0.001 par value... | 59,909,000 | |||||||||||||||||||||||||||
series b convertible preferred stock, 0.001 par value... | 105,227,000 | |||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||
total liabilities, convertible preferred stock, and stockholders’ equity | 110,439,000 | 115,956,000 | ||||||||||||||||||||||||||
deferred offering costs | 2,064,000 | |||||||||||||||||||||||||||
liabilities, convertible preferred stock, and stockholders’ deficit | ||||||||||||||||||||||||||||
stockholders’ deficit: | ||||||||||||||||||||||||||||
total stockholders’ deficit | -111,681,000 | |||||||||||||||||||||||||||
total liabilities, convertible preferred stock, and stockholders’ deficit | 65,151,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||
net loss | -18,891,000 | -17,655,000 | -26,870,000 | -24,756,000 | -24,017,000 | -23,783,000 | -24,779,000 | -16,999,000 | -17,720,000 | -18,962,000 | -15,685,000 | -18,452,000 | -16,123,000 | -16,542,000 | |||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||
depreciation expense | 338,000 | 347,000 | 346,000 | 344,000 | 353,000 | 369,000 | 369,000 | 376,000 | 479,000 | 508,000 | 531,000 | 567,000 | 566,000 | 591,000 | 611,000 | 676,000 | 536,000 | 621,000 | 619,000 | 672,000 | 603,000 | 733,000 | 554,000 | 553,000 | 539,000 | 519,000 | 516,000 |
stock-based compensation expense | 3,860,000 | 3,066,000 | 3,360,000 | 2,875,000 | 3,167,000 | 2,477,000 | 3,817,000 | 4,344,000 | 3,916,000 | 3,449,000 | 3,737,000 | 3,363,000 | 4,253,000 | 3,271,000 | 3,353,000 | 2,879,000 | 3,847,000 | 3,793,000 | 2,658,000 | 2,546,000 | 2,073,000 | 1,677,000 | 1,776,000 | 2,204,000 | 1,693,000 | 1,274,000 | 1,179,000 |
net accretion of discounts on marketable securities | -767,000 | -383,000 | -586,000 | -1,085,000 | -899,000 | -945,000 | -1,152,000 | -1,134,000 | -1,161,000 | ||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||
unbilled accounts receivable | 0 | 0 | 979,000 | 1,117,000 | 1,560,000 | -1,323,000 | -2,333,000 | 537,000 | 43,000 | 76,000 | -557,000 | 130,000 | 561,000 | -47,000 | 59,000 | 335,000 | 31,000 | -511,000 | -125,000 | -1,000 | 61,000 | 163,000 | -430,000 | -325,000 | |||
prepaid expenses and other current assets | -179,000 | 44,000 | 44,000 | -288,000 | 1,832,000 | -207,000 | -2,424,000 | 463,000 | 803,000 | -622,000 | -692,000 | 764,000 | -522,000 | 766,000 | -961,000 | -71,000 | 96,000 | 436,000 | -2,343,000 | 307,000 | 1,466,000 | 429,000 | -2,205,000 | 500,000 | 579,000 | 255,000 | -1,886,000 |
operating lease assets and liabilities | -195,000 | -195,000 | -195,000 | -178,000 | -175,000 | -176,000 | -174,000 | -160,000 | -190,000 | -189,000 | -189,000 | -173,000 | -164,000 | -165,000 | -165,000 | -149,000 | 107,000 | ||||||||||
other assets | -8,000 | -529,000 | 3,000 | 66,000 | 1,913,000 | -1,000 | 23,000 | -21,000 | 5,000 | 36,000 | 74,000 | -6,000 | 7,000 | -1,289,000 | -274,000 | -23,000 | 12,000 | 32,000 | 15,000 | 38,000 | -540,000 | 3,000 | -20,000 | 0 | 566,000 | ||
accounts payable | 858,000 | -1,105,000 | 946,000 | 244,000 | 343,000 | -2,697,000 | 297,000 | -293,000 | 1,100,000 | -817,000 | -287,000 | 163,000 | 88,000 | 903,000 | -2,550,000 | -38,000 | 509,000 | 1,176,000 | -825,000 | -298,000 | 920,000 | 183,000 | 154,000 | 7,000 | 1,429,000 | -2,046,000 | 2,398,000 |
accrued expenses and other liabilities | -3,766,000 | 2,291,000 | 1,487,000 | 587,000 | -3,340,000 | -640,000 | 1,301,000 | 2,228,000 | -3,921,000 | 909,000 | -306,000 | 771,000 | -2,199,000 | 1,562,000 | -4,455,000 | 5,845,000 | -2,397,000 | -795,000 | 2,348,000 | 2,413,000 | -2,016,000 | -1,466,000 | 3,433,000 | 100,000 | -91,000 | 1,712,000 | 838,000 |
net cash from operating activities | -18,750,000 | -16,798,000 | -14,190,000 | -13,820,000 | -15,257,000 | -16,761,000 | -19,072,000 | 58,899,000 | -25,284,000 | -23,158,000 | -22,906,000 | -20,785,000 | -24,116,000 | -19,696,000 | -27,882,000 | -27,366,000 | -22,106,000 | -21,858,000 | -22,573,000 | -17,821,000 | -16,226,000 | -19,826,000 | -4,504,000 | -14,121,000 | -15,204,000 | -4,495,000 | -13,017,000 |
capital expenditures | -8,000 | -159,000 | -90,000 | 0 | -231,000 | -19,000 | 0 | -28,000 | -77,000 | -65,000 | -195,000 | -171,000 | -116,000 | -283,000 | -1,318,000 | -246,000 | -519,000 | -367,000 | -565,000 | -262,000 | -472,000 | -93,000 | -210,000 | -567,000 | -108,000 | -214,000 | |
free cash flows | -18,758,000 | -16,957,000 | -14,280,000 | -13,820,000 | -16,992,000 | -19,091,000 | 58,899,000 | -25,312,000 | -23,235,000 | -22,971,000 | -20,980,000 | -24,287,000 | -19,812,000 | -28,165,000 | -28,684,000 | -22,352,000 | -22,377,000 | -22,940,000 | -18,386,000 | -16,488,000 | -20,298,000 | -4,597,000 | -14,331,000 | -15,771,000 | -4,603,000 | -13,231,000 | |
investing activities | |||||||||||||||||||||||||||
purchases of marketable securities | -155,337,000 | -26,137,000 | -17,293,000 | -76,393,000 | -60,397,000 | -21,409,000 | -38,131,000 | -63,238,000 | -55,816,000 | -25,074,000 | -25,986,000 | -17,328,000 | -126,504,000 | -83,289,000 | -52,698,000 | -10,176,000 | -4,990,000 | -34,885,000 | -129,564,000 | -48,788,000 | -2,997,000 | -43,000,000 | -8,617,000 | -16,816,000 | -55,837,000 | ||
maturities of marketable securities | 27,135,000 | 25,247,000 | 35,995,000 | 90,391,000 | 59,620,000 | 23,900,000 | 42,500,000 | 50,730,000 | 93,972,000 | 43,505,000 | 45,071,000 | 37,398,000 | 32,734,000 | 47,043,000 | 50,702,000 | 42,889,000 | 24,895,000 | 26,310,000 | 23,295,000 | 22,999,000 | 15,674,000 | 28,874,000 | 22,800,000 | ||||
purchases of property and equipment | -8,000 | -159,000 | -90,000 | -231,000 | -19,000 | 0 | -28,000 | -77,000 | -65,000 | -195,000 | -171,000 | -116,000 | -283,000 | -1,318,000 | -246,000 | -519,000 | -367,000 | -565,000 | -262,000 | -472,000 | -93,000 | -210,000 | -567,000 | -108,000 | -214,000 | ||
net cash from investing activities | -128,210,000 | -1,049,000 | 18,612,000 | 13,933,000 | -777,000 | 2,260,000 | 4,350,000 | -12,508,000 | 38,128,000 | 18,354,000 | 19,020,000 | 19,875,000 | -93,941,000 | -36,362,000 | -2,279,000 | 31,395,000 | 19,659,000 | -9,094,000 | -106,636,000 | -26,354,000 | 12,415,000 | -14,598,000 | 14,090,000 | -226,000 | -56,404,000 | -108,000 | -214,000 |
financing activities | |||||||||||||||||||||||||||
payments of offering costs associated with the issuance of common stock and pre-funded warrants | -333,000 | ||||||||||||||||||||||||||
proceeds from issuance of common stock under benefit plans | 21,000 | 3,802,000 | 64,000 | 83,000 | 635,000 | 377,000 | 1,651,000 | 287,000 | 0 | 142,000 | 348,000 | 267,000 | 93,000 | 2,811,000 | 348,000 | 969,000 | 2,375,000 | 231,000 | 93,000 | 532,000 | 88,000 | 523,000 | 286,000 | 0 | |||
net cash from financing activities | -312,000 | 168,302,000 | 64,000 | 83,000 | 635,000 | 377,000 | 1,651,000 | 287,000 | 0 | 142,000 | 117,693,000 | 218,000 | 80,946,000 | 2,811,000 | 348,000 | 891,000 | 137,903,000 | 209,000 | 47,504,000 | 6,255,000 | -83,000 | 64,686,000 | 274,000 | -281,000 | 65,200,000 | ||
net decrease in cash, cash equivalents and restricted cash | -147,272,000 | -364,000 | 50,339,000 | -71,334,000 | |||||||||||||||||||||||
cash, cash equivalents, and restricted cash, beginning of period | 198,734,000 | 0 | 0 | 0 | 59,413,000 | 0 | 0 | 0 | 26,655,000 | 0 | 0 | 0 | 36,190,000 | 0 | 0 | 0 | 36,504,000 | 0 | 0 | 0 | 58,144,000 | 0 | 0 | 0 | 97,805,000 | 0 | 0 |
cash, cash equivalents, and restricted cash, end of period | 51,462,000 | 150,455,000 | 4,486,000 | 414,000 | 43,379,000 | -14,418,000 | -14,087,000 | 46,768,000 | 41,150,000 | -4,517,000 | -3,886,000 | -768,000 | 35,826,000 | -55,840,000 | 50,785,000 | 6,840,000 | 34,405,000 | -30,061,000 | 8,694,000 | -43,966,000 | 101,837,000 | -28,169,000 | 9,503,000 | 50,339,000 | 26,471,000 | -4,884,000 | 51,969,000 |
supplemental cash flow information | |||||||||||||||||||||||||||
cash paid for operating lease liabilities | 671,000 | 671,000 | 672,000 | 654,000 | 652,000 | 651,000 | 653,000 | 635,000 | 843,000 | 844,000 | 843,000 | 827,000 | 819,000 | 0 | 819,000 | 803,000 | 597,000 | ||||||||||
proceeds from issuance of common stock and pre-funded warrants in connection with public offerings, net of issuance costs | |||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 150,455,000 | 4,486,000 | 414,000 | -16,034,000 | -14,418,000 | -14,087,000 | 46,768,000 | 14,495,000 | -4,517,000 | -3,886,000 | 50,785,000 | 6,840,000 | -2,099,000 | 43,693,000 | -28,169,000 | -4,884,000 | 51,969,000 | ||||||||||
non-cash investing and financing activities: | |||||||||||||||||||||||||||
offering costs unpaid at end of period | |||||||||||||||||||||||||||
net income | -19,595,000 | -21,696,000 | -23,738,000 | -34,070,000 | -25,928,000 | ||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||
property and equipment purchases unpaid at end of period | 161,000 | -32,000 | 79,000 | 6,000 | -131,000 | -696,000 | 847,000 | -277,000 | 255,000 | 19,000 | 40,000 | -109,000 | 163,000 | ||||||||||||||
deferred revenue | -334,000 | -179,000 | -224,000 | -197,000 | -455,000 | -393,000 | -1,139,000 | -1,790,000 | -1,420,000 | -3,769,000 | -3,723,000 | -4,258,000 | -1,693,000 | 11,243,000 | -1,244,000 | -425,000 | |||||||||||
proceeds from issuance of common stock in connection with public offerings, net of issuance costs | 0 | 0 | 0 | 117,345,000 | -49,000 | -77,000 | |||||||||||||||||||||
net (accretion of discounts) amortization of premiums on marketable securities | -1,328,000 | -1,585,000 | -1,712,000 | -1,366,000 | |||||||||||||||||||||||
accounts receivable | 13,000 | 344,000 | -357,000 | 2,500,000 | -2,500,000 | 0 | 0 | 2,000,000 | |||||||||||||||||||
issuance of common stock receivable | 47,000 | ||||||||||||||||||||||||||
net amortization of premiums on marketable securities | -601,000 | 112,000 | |||||||||||||||||||||||||
principal payments on capital lease obligations | -1,000 | 1,000 | -5,000 | -13,000 | -13,000 | -13,000 | -12,000 | -12,000 | -11,000 | -13,000 | |||||||||||||||||
proceeds from issuance of common stock in connection with follow-on offering, net of issuance costs | -17,000 | 47,424,000 | |||||||||||||||||||||||||
net amortization of premiums and discounts on marketable securities | 353,000 | 386,000 | 92,000 | 121,000 | 74,000 | 35,000 | -17,000 | -41,000 | -45,000 | ||||||||||||||||||
deferred rent and deferred lease incentive | -79,000 | -138,000 | -118,000 | -103,000 | -103,000 | -103,000 | -88,000 | -86,000 | -86,000 | -86,000 | |||||||||||||||||
payment of initial public offering costs | |||||||||||||||||||||||||||
proceeds from issuance of common stock in connection with private placement, net of placement agent fees and offering costs | -158,000 | ||||||||||||||||||||||||||
proceeds from issuance of common stock in connection with at-the-market offering, net of issuance costs | |||||||||||||||||||||||||||
cash paid for interest | 1,000 | 2,000 | 0 | 1,000 | 1,000 | 2,000 | |||||||||||||||||||||
public offering costs unpaid at end of period | 18,000 | 301,000 | -141,000 | ||||||||||||||||||||||||
in-process research and development expense | |||||||||||||||||||||||||||
transaction costs associated with asset acquisition | 0 | 0 | |||||||||||||||||||||||||
payment of series b convertible preferred stock issuance costs | |||||||||||||||||||||||||||
proceeds from initial public offering of common stock, net of underwriting discounts and commissions | 0 | -270,000 | |||||||||||||||||||||||||
proceeds from issuance of common stock in connection with private placement, net of issuance costs | |||||||||||||||||||||||||||
acquisition of in process research and development through issuance of stock | 0 | 0 | |||||||||||||||||||||||||
conversion of convertible preferred stock into common stock | 0 | ||||||||||||||||||||||||||
in-process research and development expenses | 0 | 0 | |||||||||||||||||||||||||
issuance costs associated with issuance of series b convertible preferred stock | |||||||||||||||||||||||||||
private placement offering costs unpaid at end of period | |||||||||||||||||||||||||||
proceeds from issuance of series a convertible preferred stock, net of issuance costs | |||||||||||||||||||||||||||
proceeds from issuance of series b convertible preferred stock, net of issuance costs | 0 | ||||||||||||||||||||||||||
proceeds from issuance of common stock | |||||||||||||||||||||||||||
deferred offering costs unpaid at end of period |
