Guardant Health(NASDAQ:GH)

Guardant Health, Inc., a precision oncology company, provides blood tests, data sets, and analytics in the United States and internationally. The company offers Guardant360, Guardant360 CDx, and GuardantOMNI liquid biopsy-based tests for advanced stage cancer; and GuardantINFORM, an in-silico resear...
Website: https://guardanthealth.com/
Founded: 2013
IPO Price: $19 (Oct 04, 2018)
Full Time Employees: 1,728 (Dec 2022)
CEO / Co-Founder: Helmy Eltoukhy
Sector: Healthcare
Industry: Diagnostics & Research
• 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:
- Leader in Liquid Biopsy for Oncology: Guardant Health specializes in developing and commercializing advanced liquid biopsy tests for cancer detection, recurrence monitoring, and guiding treatment decisions across various stages of the disease.
- Comprehensive Product Suite for Cancer Management: Key products include Guardant360 for advanced cancer, Guardant Reveal for recurrence monitoring, and Shield, a multi-cancer early detection test currently in development and commercialization phases.
- Significant Investment in Innovation and Market Expansion: The company consistently invests heavily in research & development and sales & marketing, often resulting in negative free cash flow as it prioritizes scaling its technology and expanding market penetration for new products.
- Shield's Early Detection Potential as a Major Growth Driver: A primary focus and potential long-term catalyst for Guardant Health is the successful commercialization and broad adoption of its Shield test for multi-cancer early detection, targeting a massive untapped market.
Bull Thesis:
- Expanding Market Opportunity with Early Detection (Shield): Guardant Health's entry into the early cancer detection market with its Shield test represents a massive potential increase in its total addressable market (TAM). Successful adoption and reimbursement of Shield could unlock significant long-term revenue growth beyond its current advanced cancer offerings.
- Strong Clinical Validation and Reimbursement Progress: The company continues to publish robust clinical data supporting the efficacy and utility of its tests, particularly Guardant360. Ongoing progress in securing positive coverage decisions from Medicare and private payers for its existing and pipeline products is crucial for commercial scale and adoption.
- Established Leadership in Advanced Cancer Liquid Biopsy: Guardant Health maintains a strong position in the advanced cancer liquid biopsy market with Guardant360, which is widely adopted for treatment selection and monitoring. This established base provides a stable revenue stream and brand recognition, supporting further expansion.
- Strategic Partnerships and Pharma Collaborations: Guardant Health's collaborations with pharmaceutical companies for companion diagnostics and clinical trial support not only provide additional revenue streams but also validate its technology and expand its reach within the oncology ecosystem.
Bear Thesis:
- Intense Competitive Landscape: The liquid biopsy market, especially for early cancer detection, is highly competitive with well-funded players like Exact Sciences, Illumina (Grail), Freenome, and Natera. This intense competition could lead to pricing pressure, market share erosion, and increased R&D/marketing expenses.
- Slow Path to Profitability and High Cash Burn: Despite revenue growth, Guardant Health continues to report significant operating losses and negative free cash flow due to high R&D, sales, and marketing expenses. The path to sustainable profitability remains uncertain, potentially requiring further capital raises or impacting investor confidence.
- Uncertainty and Payer Adoption for Early Detection (Shield): While Shield offers significant potential, the timeline and extent of broad payer reimbursement and clinical adoption for population-level early cancer screening remain uncertain. Demonstrating clear clinical utility and cost-effectiveness to payers is a high bar and could take longer than anticipated.
- Regulatory and Clinical Hurdles for Novel Diagnostics: Developing and commercializing novel diagnostic tests, particularly for early cancer detection, involves navigating complex regulatory pathways (e.g., FDA approval) and demonstrating robust clinical utility in large-scale studies. Delays or setbacks in these areas could significantly impact product launches and market access.
Main Competitors:
- Exact Sciences ($EXAS) (Cologuard, Oncotype DX, OncoEx, Thrive CancerSEEK), Exact Sciences competes across multiple segments. While Cologuard is for colon cancer screening (a different modality), their acquisition of Thrive Earlier Detection (CancerSEEK) directly positions them against Guardant Shield in multi-cancer early detection (MCED). They also offer OncoEx for advanced cancer profiling, competing with Guardant360, and are expanding their liquid biopsy offerings for minimal residual disease (MRD).
- Natera ($NTRA) (Signatera), Natera is a direct and significant competitor in the minimal residual disease (MRD) testing space with its Signatera platform. Signatera competes head-to-head with Guardant Reveal for detecting residual disease and monitoring recurrence across various cancer types, leveraging personalized and tumor-informed assays.
- Illumina (GRAIL) ($ILMN) (Galleri), Illumina's subsidiary GRAIL is a primary competitor in the multi-cancer early detection (MCED) market with its Galleri test. Galleri directly competes with Guardant Shield (LUNAR-2 program) for the potential to screen asymptomatic individuals for multiple cancers using a single blood draw, representing a massive future market.
- Foundation Medicine (Roche) ($RHHBY) (FoundationOne Liquid CDx, FoundationOne CDx), A subsidiary of Roche, Foundation Medicine offers comprehensive genomic profiling for cancer patients. FoundationOne Liquid CDx directly competes with Guardant360 for treatment selection and monitoring in advanced cancer patients, providing insights into actionable mutations from a liquid biopsy. They also offer tissue-based profiling.
- Tempus ($TEM) (Comprehensive Genomic Profiling (liquid and tissue), AI-driven analytics), Tempus provides comprehensive genomic profiling services, including both liquid and tissue biopsies, which compete with Guardant360 for treatment selection. Their competitive edge also lies in their extensive real-world data platform and AI capabilities, which aim to provide more personalized insights and accelerate drug discovery.
Moat:
Guardant Health operates in a highly competitive and rapidly evolving precision oncology market, primarily focused on liquid biopsies. Its main moat stems from its proprietary ultra-sensitive technology, extensive clinical validation and real-world data supporting its assays (e.g., Guardant360, Guardant Reveal, Guardant Shield), and a strong intellectual property portfolio. Guardant also benefits from a first-mover advantage and established relationships in the advanced cancer liquid biopsy space. Competition is fierce across all its key segments: for treatment selection and monitoring (e.g., Foundation Medicine, Tempus), for minimal residual disease (MRD) detection (e.g., Natera), and especially in the nascent but potentially massive multi-cancer early detection (MCED) market (e.g., Exact Sciences' Thrive, Illumina's GRAIL). Success in this landscape is driven by continued innovation, robust clinical evidence for utility and reimbursement, and strategic partnerships to expand market access and adoption.
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
total revenue | 301,665,000 | 281,266,000 | 265,196,000 | 232,088,000 | 203,471,000 | 201,814,000 | 191,476,000 | 177,235,000 | 168,491,000 | 155,054,000 | 143,030,000 | 137,150,000 | 128,714,000 | 126,891,000 | 117,404,000 | 109,144,000 | 96,099,000 | 108,108,000 | 94,779,000 | 92,101,000 | 78,665,000 | 78,316,000 | 74,569,000 | 66,335,000 | 67,510,000 | 62,897,000 | 60,848,000 | 53,975,000 | 36,655,000 | 32,873,000 | 21,692,000 |
yoy | 48.26% | 39.37% | 38.50% | 30.95% | 20.76% | 30.16% | 33.87% | 29.23% | 30.90% | 22.19% | 21.83% | 25.66% | 33.94% | 17.37% | 23.87% | 18.50% | 22.16% | 38.04% | 27.10% | 38.84% | 16.52% | 24.51% | 22.55% | 22.90% | 84.18% | 91.33% | 180.51% | ||||
qoq | 7.25% | 6.06% | 14.27% | 14.06% | 0.82% | 5.40% | 8.04% | 5.19% | 8.67% | 8.41% | 4.29% | 6.55% | 1.44% | 8.08% | 7.57% | 13.57% | -11.11% | 14.06% | 2.91% | 17.08% | 0.45% | 5.02% | 12.41% | -1.74% | 7.33% | 3.37% | 12.73% | 47.25% | 11.50% | 51.54% | |
costs and operating expenses: | |||||||||||||||||||||||||||||||
cost of revenue | 104,919,000 | 99,492,000 | 93,587,000 | 81,205,000 | 74,723,000 | ||||||||||||||||||||||||||
research and development expense | 91,038,000 | 98,264,000 | 89,957,000 | 87,449,000 | 88,521,000 | 93,543,000 | 87,306,000 | 83,102,000 | 83,802,000 | 89,856,000 | 93,851,000 | 90,359,000 | 93,128,000 | 106,578,000 | 100,017,000 | 85,455,000 | 81,757,000 | 73,021,000 | 70,968,000 | 63,724,000 | 55,508,000 | 40,282,000 | 36,245,000 | 36,319,000 | 37,016,000 | 25,875,000 | 24,569,000 | 19,532,000 | 16,316,000 | 16,652,000 | 14,253,000 |
sales and marketing expense | 169,132,000 | 143,382,000 | 127,375,000 | 119,588,000 | 104,316,000 | 104,763,000 | 97,880,000 | 81,867,000 | 80,425,000 | 79,127,000 | 68,934,000 | 71,043,000 | 76,123,000 | 81,423,000 | 80,370,000 | 73,603,000 | 64,432,000 | 59,599,000 | 50,228,000 | 47,716,000 | 34,338,000 | 31,288,000 | 25,095,000 | 25,015,000 | 25,115,000 | 22,287,000 | 18,802,000 | 19,439,000 | 17,807,000 | 17,114,000 | 13,464,000 |
general and administrative expense | 57,926,000 | 60,933,000 | 53,266,000 | 50,259,000 | 46,952,000 | 51,880,000 | 49,129,000 | 40,463,000 | 38,651,000 | 37,665,000 | 36,174,000 | 41,516,000 | 40,445,000 | 37,888,000 | 41,121,000 | 43,680,000 | 41,267,000 | 40,274,000 | 50,055,000 | 48,376,000 | 67,935,000 | 69,505,000 | 66,294,000 | 37,186,000 | 19,785,000 | 18,859,000 | 16,440,000 | 13,439,000 | 12,661,000 | 12,547,000 | 8,129,000 |
total costs and operating expenses | 423,015,000 | 402,071,000 | 364,185,000 | 338,501,000 | 314,512,000 | 327,779,000 | 308,804,000 | 277,853,000 | 268,174,000 | 352,565,000 | 256,573,000 | 256,766,000 | 262,769,000 | 273,010,000 | 262,004,000 | 239,465,000 | 219,437,000 | 206,316,000 | 202,067,000 | 189,743,000 | 186,528,000 | 169,482,000 | 148,821,000 | 120,955,000 | 102,422,000 | 88,859,000 | 78,325,000 | 69,243,000 | 60,319,000 | 60,260,000 | 45,897,000 |
income from operations | -121,350,000 | -120,805,000 | -98,989,000 | -106,413,000 | -111,041,000 | -125,965,000 | -117,328,000 | -100,618,000 | -99,683,000 | -197,511,000 | -113,543,000 | -119,616,000 | -134,055,000 | -146,119,000 | -144,600,000 | -130,321,000 | -123,338,000 | -98,208,000 | -107,288,000 | -97,642,000 | -107,863,000 | -91,166,000 | -74,252,000 | -54,620,000 | -34,912,000 | -25,962,000 | -17,477,000 | -15,268,000 | -23,664,000 | -27,387,000 | -24,205,000 |
yoy | 9.28% | -4.10% | -15.63% | 5.76% | 11.39% | -36.22% | 3.33% | -15.88% | -25.64% | 35.17% | -21.48% | -8.21% | 8.69% | 48.79% | 34.78% | 33.47% | 14.35% | 7.72% | 44.49% | 78.77% | 208.96% | 251.15% | 324.86% | 257.74% | 47.53% | -5.20% | -27.80% | ||||
qoq | 0.45% | 22.04% | -6.98% | -4.17% | -11.85% | 7.36% | 16.61% | 0.94% | -49.53% | 73.95% | -5.08% | -10.77% | -8.26% | 1.05% | 10.96% | 5.66% | 25.59% | -8.46% | 9.88% | -9.48% | 18.31% | 22.78% | 35.94% | 56.45% | 34.47% | 48.55% | 14.47% | -35.48% | -13.59% | 13.15% | |
operating margin % | -40.23% | -42.95% | -37.33% | -45.85% | -54.57% | -62.42% | -61.28% | -56.77% | -59.16% | -127.38% | -79.38% | -87.22% | -104.15% | -115.15% | -123.16% | -119.40% | -128.34% | -90.84% | -113.20% | -106.02% | -137.12% | -116.41% | -99.57% | -82.34% | -51.71% | -41.28% | -28.72% | -28.29% | -64.56% | -83.31% | -111.58% |
interest income | 11,151,000 | 10,032,000 | 7,391,000 | 7,560,000 | 9,112,000 | 11,653,000 | 13,257,000 | 13,913,000 | 14,868,000 | 13,888,000 | 11,690,000 | 6,727,000 | 3,060,000 | 2,150,000 | 1,754,000 | 1,387,000 | 778,000 | 653,000 | 689,000 | 1,037,000 | 1,551,000 | 1,900,000 | 2,313,000 | 2,640,000 | 3,318,000 | 3,871,000 | 4,286,000 | 3,099,000 | 2,485,000 | 2,334,000 | 958,000 |
interest expense | -1,347,000 | -1,180,000 | -943,000 | -983,000 | -791,000 | -645,000 | -646,000 | -645,000 | -645,000 | -645,000 | -644,000 | -645,000 | -644,000 | -644,000 | -644,000 | -645,000 | -644,000 | -643,000 | -644,000 | -644,000 | -646,000 | -4,736,000 | -8,000 | -10,000 | -12,000 | -321,000 | -280,000 | -287,000 | -293,000 | -299,000 | -304,000 |
other income | -157,000 | -18,268,000 | -48,000 | -25,000 | 7,851,000 | 4,667,000 | -3,007,000 | -15,145,000 | -29,120,000 | -3,316,000 | 16,885,000 | 41,259,000 | -1,654,000 | 5,281,000 | -18,389,000 | 378,000 | -48,000 | 25,898,000 | -187,000 | -243,000 | 1,220,000 | 345,000 | 2,285,000 | -209,000 | -187,000 | 179,000 | -51,000 | 147,000 | 115,000 | 43,000 | |
income before provision for income taxes | -111,703,000 | -130,221,000 | -92,589,000 | -99,861,000 | -94,869,000 | -110,290,000 | -107,724,000 | -102,495,000 | -114,580,000 | -187,584,000 | -85,612,000 | -72,275,000 | -133,293,000 | -139,332,000 | -161,879,000 | -228,986,000 | -123,252,000 | -72,300,000 | -107,430,000 | -97,492,000 | -107,248,000 | -92,782,000 | -71,602,000 | -49,705,000 | -31,815,000 | -22,599,000 | -13,292,000 | -12,507,000 | -21,325,000 | -25,237,000 | -23,508,000 |
provision for income taxes | 372,000 | -1,727,000 | 136,000 | 38,000 | 290,000 | 716,000 | 30,000 | 133,000 | 405,000 | -541,000 | 490,000 | 496,000 | 240,000 | 602,000 | 115,000 | 446,000 | -24,000 | 11,000 | 96,000 | 83,000 | 110,000 | 263,000 | 68,000 | 34,000 | 14,000 | -489,000 | -202,000 | -1,207,000 | 26,000 | 35,000 | |
net income | -112,075,000 | -128,494,000 | -92,725,000 | -99,899,000 | -95,159,000 | -111,006,000 | -107,754,000 | -102,628,000 | -114,985,000 | -187,043,000 | -86,102,000 | -72,771,000 | -133,533,000 | -139,934,000 | -161,994,000 | -229,432,000 | -123,228,000 | -72,311,000 | -107,526,000 | -97,575,000 | -107,358,000 | -93,045,000 | -71,670,000 | -49,739,000 | -31,829,000 | -22,110,000 | -13,090,000 | -11,300,000 | -21,351,000 | -25,272,000 | -23,508,000 |
yoy | 17.78% | 15.75% | -13.95% | -2.66% | -17.24% | -40.65% | 25.15% | 41.03% | -13.89% | 33.67% | -46.85% | -68.28% | 8.36% | 93.52% | 50.66% | 135.13% | 14.78% | -22.28% | 50.03% | 96.17% | 237.30% | 320.83% | 447.52% | 340.17% | 49.07% | -12.51% | -44.32% | ||||
qoq | -12.78% | 38.58% | -7.18% | 4.98% | -14.28% | 3.02% | 4.99% | -10.75% | -38.52% | 117.23% | 18.32% | -45.50% | -4.57% | -13.62% | -29.39% | 86.18% | 70.41% | -32.75% | 10.20% | -9.11% | 15.38% | 29.82% | 44.09% | 56.27% | 43.96% | 68.91% | 15.84% | -47.08% | -15.52% | 7.50% | |
net income margin % | -37.15% | -45.68% | -34.96% | -43.04% | -46.77% | -55.00% | -56.28% | -57.91% | -68.24% | -120.63% | -60.20% | -53.06% | -103.74% | -110.28% | -137.98% | -210.21% | -128.23% | -66.89% | -113.45% | -105.94% | -136.47% | -118.81% | -96.11% | -74.98% | -47.15% | -35.15% | -21.51% | -20.94% | -58.25% | -76.88% | -108.37% |
net income per share | -0.85 | -1 | -0.74 | -0.8 | -0.77 | -0.9 | -0.88 | -0.84 | -0.94 | -1.62 | -0.73 | -0.67 | -1.3 | -1.37 | -1.58 | -2.25 | -1.21 | -0.89 | -1.06 | -0.96 | -1.09 | -0.94 | -0.78 | -0.57 | -0.29 | -0.28 | -0.14 | -0.13 | -0.3 | 2.07 | -1.94 |
weighted-average shares used for eps calculation | 131,273 | 125,374 | 124,807 | 124,114 | 123,871 | 122,745 | 123,051 | 122,447 | 121,712 | 111,988 | 117,736 | 108,808 | 102,663 | 102,178 | 102,289 | 102,047 | 101,853 | 101,314 | 101,420 | 101,172 | 100,955 | 97,504 | 99,554 | 96,011 | 94,382 | 90,597 | 93,303 | 89,036 | 85,935 | 30,403 | 12,582 |
revenue: | |||||||||||||||||||||||||||||||
precision oncology testing | 184,585,000 | 180,604,000 | 166,518,000 | 156,229,000 | 142,189,000 | 133,423,000 | 125,244,000 | 113,393,000 | 113,797,000 | 102,054,000 | 92,062,000 | 84,136,000 | 88,707,000 | 79,272,000 | 72,604,000 | 63,729,000 | 64,703,000 | 60,384,000 | 50,991,000 | 60,246,000 | 57,414,000 | 52,147,000 | 42,064,000 | 28,837,000 | 28,096,000 | 18,298,000 | |||||
development services and other | 17,229,000 | 10,872,000 | 10,717,000 | 12,262,000 | 12,865,000 | 9,607,000 | 11,906,000 | 15,321,000 | 13,094,000 | 15,350,000 | 17,082,000 | 11,963,000 | 19,401,000 | 15,507,000 | 19,497,000 | 14,936,000 | 13,613,000 | 14,185,000 | |||||||||||||
cost of precision oncology testing | 69,465,000 | 66,095,000 | 65,715,000 | 59,306,000 | 57,417,000 | 53,648,000 | 49,357,000 | 45,106,000 | 43,706,000 | 39,434,000 | 34,375,000 | 30,684,000 | 32,254,000 | 29,665,000 | 24,887,000 | 23,590,000 | 22,070,000 | 16,699,000 | 17,809,000 | 18,191,000 | 20,004,000 | 16,578,000 | 14,650,000 | 11,023,000 | 12,624,000 | 9,671,000 | |||||
cost of development services and other | 8,128,000 | 8,394,000 | 6,706,000 | 5,990,000 | 5,100,000 | 3,966,000 | 4,491,000 | 7,967,000 | 3,415,000 | 1,062,000 | 2,352,000 | 1,297,000 | 1,168,000 | 1,151,000 | 5,040,000 | 5,157,000 | 6,337,000 | 4,488,000 | 4,626,000 | 2,315,000 | 1,834,000 | 1,936,000 | 2,183,000 | 2,512,000 | 1,323,000 | 380,000 | |||||
fair value adjustments of noncontrolling interest liability | -99,785,000 | ||||||||||||||||||||||||||||||
adjustment of redeemable noncontrolling interest | -18,600,000 | -2,300,000 | -700,000 | -6,000,000 | -4,900,000 | 4,100,000 | |||||||||||||||||||||||||
net loss attributable to guardant health, inc. common stockholders | -139,934,000 | -161,994,000 | -229,432,000 | -123,228,000 | -90,911,000 | -107,526,000 | -97,575,000 | -109,658,000 | -93,745,000 | -77,670,000 | -54,639,000 | -27,729,000 | -25,210,000 | -12,790,000 | -11,600,000 | -26,051,000 | -25,122,000 | -24,458,000 | |||||||||||||
other expense | -290,000 | ||||||||||||||||||||||||||||||
development services | 15,344,000 | 7,264,000 | 5,483,000 | 8,701,000 | 11,911,000 | 7,818,000 | 4,777,000 | 3,394,000 | |||||||||||||||||||||||
fair value adjustment of redeemable noncontrolling interest | -1,175,000 | 300,000 | -300,000 | -4,700,000 | 150,000 | -950,000 | |||||||||||||||||||||||||
loss on debt extinguishment | |||||||||||||||||||||||||||||||
net loss attributable to guardant health, inc. | -25,122,000 | -24,458,000 | |||||||||||||||||||||||||||||
deemed dividend related to repurchase of series a convertible preferred stock | |||||||||||||||||||||||||||||||
deemed dividend related to change in conversion rate of series d convertible preferred stock |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||
cash and cash equivalents | 989,291,000 | 378,203,000 | 580,013,000 | 629,143,000 | 698,572,000 | 525,540,000 | 688,368,000 | 1,035,239,000 | 1,129,257,000 | 1,133,537,000 | 457,339,000 | 271,073,000 | 223,640,000 | 141,647,000 | 158,310,000 | 215,169,000 | 573,604,000 | 492,202,000 | 832,370,000 | 938,590,000 | 869,372,000 | 832,977,000 | 142,945,000 | 164,671,000 | 152,239,000 | 143,228,000 | 147,188,000 | 174,653,000 | 153,790,000 | 140,544,000 | 113,957,000 |
short-term marketable securities | 113,469,000 | 823,395,000 | 314,438,000 | 310,701,000 | 35,097,000 | 697,482,000 | 953,776,000 | 713,380,000 | 869,584,000 | 799,727,000 | 638,521,000 | 388,662,000 | 440,546,000 | 653,601,000 | 853,072,000 | 1,071,078,000 | 961,903,000 | 870,459,000 | 773,160,000 | 367,853,000 | 379,574,000 | 375,768,000 | 370,974,000 | 313,069,000 | 278,417,000 | 157,385,000 | |||||
accounts receivable | 137,404,000 | 137,849,000 | 115,585,000 | 130,252,000 | 115,426,000 | 110,253,000 | 88,465,000 | 100,519,000 | 84,562,000 | 88,783,000 | 88,801,000 | 86,468,000 | 87,204,000 | 97,256,000 | 86,200,000 | 95,276,000 | 84,331,000 | 97,652,000 | 60,744,000 | 53,667,000 | 48,039,000 | 53,299,000 | 36,255,000 | 41,017,000 | 48,015,000 | 47,986,000 | 39,689,000 | 40,363,000 | 28,989,000 | 35,690,000 | 14,640,000 |
inventory | 83,851,000 | 85,876,000 | 90,489,000 | 84,061,000 | 77,256,000 | 71,083,000 | 72,298,000 | 66,984,000 | 62,991,000 | 61,948,000 | 77,036,000 | 60,529,000 | 46,474,000 | 51,598,000 | 63,047,000 | 59,890,000 | 36,613,000 | 30,674,000 | 24,739,000 | 26,494,000 | 28,876,000 | 22,716,000 | 27,731,000 | 20,354,000 | 25,148,000 | 15,181,000 | 14,760,000 | 14,176,000 | 10,256,000 | 9,136,000 | 7,075,000 |
prepaid expenses and other current assets | 43,490,000 | 40,723,000 | 42,798,000 | 39,976,000 | 35,772,000 | 33,800,000 | 66,883,000 | 87,232,000 | 31,736,000 | 27,741,000 | 26,239,000 | 25,809,000 | 33,762,000 | 31,509,000 | 23,565,000 | 28,283,000 | 30,070,000 | 53,052,000 | 21,958,000 | 19,236,000 | 15,679,000 | 17,466,000 | 9,898,000 | 11,101,000 | 14,137,000 | 11,389,000 | 5,657,000 | 4,082,000 | 6,151,000 | 5,204,000 | 4,024,000 |
total current assets | 1,367,505,000 | 1,466,046,000 | 828,885,000 | 883,432,000 | 927,026,000 | 1,055,114,000 | 1,226,715,000 | 1,289,974,000 | 1,308,546,000 | 1,347,106,000 | 1,346,897,000 | 1,397,655,000 | 1,104,460,000 | 1,191,594,000 | 1,130,849,000 | 1,037,139,000 | 1,113,280,000 | 1,114,126,000 | 1,593,412,000 | 1,891,059,000 | 2,033,044,000 | 1,888,361,000 | 1,087,288,000 | 1,010,303,000 | 607,392,000 | 597,358,000 | 583,062,000 | 604,248,000 | 512,255,000 | 468,991,000 | 297,081,000 |
restricted cash | 112,150,000 | 111,214,000 | 109,502,000 | 106,337,000 | 105,281,000 | 104,215,000 | |||||||||||||||||||||||||
property and equipment | 150,035,000 | 145,915,000 | 124,609,000 | 126,141,000 | 129,294,000 | 136,813,000 | 125,169,000 | 132,317,000 | 138,387,000 | 145,096,000 | 147,671,000 | 155,741,000 | 163,229,000 | 167,920,000 | 168,007,000 | 163,362,000 | 151,322,000 | 124,461,000 | 106,156,000 | 89,737,000 | 71,765,000 | 62,782,000 | 61,882,000 | 56,995,000 | 46,685,000 | 43,668,000 | 40,759,000 | 34,811,000 | 30,581,000 | 31,003,000 | 30,318,000 |
right-of-use assets | 153,906,000 | 158,849,000 | 163,550,000 | 169,768,000 | 140,500,000 | 142,265,000 | 144,964,000 | 146,111,000 | 151,881,000 | 157,616,000 | 161,668,000 | 165,273,000 | 170,651,000 | 174,001,000 | 178,747,000 | 183,703,000 | 188,607,000 | 189,443,000 | 196,436,000 | 200,958,000 | 205,671,000 | 37,343,000 | 36,103,000 | 38,503,000 | 30,132,000 | 29,140,000 | |||||
intangible assets | 25,543,000 | 25,921,000 | 5,477,000 | 5,864,000 | 6,280,000 | 6,760,000 | 7,251,000 | 7,742,000 | 8,294,000 | 8,979,000 | 9,670,000 | 10,361,000 | 11,047,000 | 11,727,000 | 12,417,000 | 13,108,000 | 13,727,000 | 14,207,000 | 14,698,000 | 15,189,000 | 15,674,000 | 16,155,000 | 16,645,000 | 17,148,000 | 17,681,000 | 8,524,000 | 8,755,000 | 8,987,000 | |||
goodwill | 77,257,000 | 77,257,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 3,290,000 | 2,928,000 | 2,935,000 | |||
other assets | 28,895,000 | 28,457,000 | 41,473,000 | 37,167,000 | 32,555,000 | 37,152,000 | 31,338,000 | 29,906,000 | 94,200,000 | 124,334,000 | 128,035,000 | 107,697,000 | 58,954,000 | 61,453,000 | 51,728,000 | 70,560,000 | 70,919,000 | 60,938,000 | 61,316,000 | 36,284,000 | 17,297,000 | 17,208,000 | 5,453,000 | 5,124,000 | 4,721,000 | 4,882,000 | 3,073,000 | 3,159,000 | 2,862,000 | 2,046,000 | 1,936,000 |
total assets | 1,915,291,000 | 2,013,659,000 | 1,276,786,000 | 1,331,999,000 | 1,344,226,000 | 1,485,609,000 | 1,538,727,000 | 1,609,340,000 | 1,704,598,000 | 1,786,421,000 | 1,797,231,000 | 1,840,017,000 | 1,511,631,000 | 1,609,985,000 | 1,701,779,000 | 1,853,737,000 | 2,129,598,000 | 2,204,499,000 | 2,225,534,000 | 2,291,885,000 | 2,346,741,000 | 2,271,781,000 | 1,262,109,000 | 1,277,536,000 | 948,167,000 | 962,535,000 | 948,334,000 | 939,989,000 | 579,171,000 | 587,403,000 | 344,599,000 |
liabilities and stockholders’ deficit | |||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||
accounts payable | 75,034,000 | 54,442,000 | 20,142,000 | 44,802,000 | 49,770,000 | 38,551,000 | 15,473,000 | 42,447,000 | 37,603,000 | 40,911,000 | 36,971,000 | 32,230,000 | 17,580,000 | 15,674,000 | 21,399,000 | 22,318,000 | 7,340,000 | 18,281,000 | 15,982,000 | 24,378,000 | 16,197,000 | 12,054,000 | 15,700,000 | 7,163,000 | 10,642,000 | 13,081,000 | |||||
accrued compensation | 91,326,000 | 119,646,000 | 98,209,000 | 68,262,000 | 63,678,000 | 83,219,000 | 80,647,000 | 59,067,000 | 92,639,000 | 57,423,000 | 38,672,000 | 56,158,000 | 42,496,000 | 38,838,000 | 34,735,000 | 37,180,000 | 28,280,000 | 24,037,000 | 18,526,000 | 22,935,000 | 18,557,000 | 24,604,000 | 13,687,000 | 14,683,000 | 12,986,000 | 7,430,000 | |||||
accrued expenses | 78,013,000 | 77,889,000 | 71,707,000 | 71,011,000 | 76,003,000 | 68,345,000 | 71,671,000 | 70,680,000 | 67,211,000 | 63,367,000 | 77,157,000 | 51,851,000 | 45,285,000 | 40,475,000 | 31,998,000 | 27,643,000 | 22,639,000 | 22,312,000 | 24,055,000 | 23,073,000 | 25,703,000 | 17,239,000 | 11,092,000 | 9,137,000 | 7,081,000 | 7,482,000 | |||||
deferred revenue | 47,772,000 | 50,753,000 | 46,861,000 | 54,355,000 | 36,302,000 | 35,468,000 | 29,554,000 | 29,375,000 | 22,556,000 | 17,965,000 | 21,485,000 | 12,237,000 | 13,621,000 | 17,403,000 | 13,423,000 | 14,955,000 | 10,570,000 | 11,326,000 | 7,317,000 | 8,480,000 | 8,360,000 | 8,550,000 | 7,337,000 | 11,485,000 | 11,936,000 | 12,277,000 | 13,095,000 | 16,496,000 | 17,113,000 | 16,138,000 | 3,955,000 |
total current liabilities | 292,145,000 | 302,730,000 | 236,919,000 | 238,430,000 | 225,753,000 | 225,583,000 | 197,345,000 | 201,569,000 | 220,009,000 | 205,917,000 | 226,751,000 | 200,933,000 | 204,155,000 | 193,220,000 | 175,124,000 | 167,755,000 | 228,809,000 | 194,687,000 | 102,304,000 | 96,612,000 | 95,501,000 | 66,809,000 | 71,967,000 | 70,048,000 | 82,322,000 | 72,734,000 | 67,817,000 | 57,049,000 | 48,192,000 | 46,944,000 | 32,050,000 |
convertible senior notes | 1,503,471,000 | 1,504,000,000 | 1,142,547,000 | 1,141,901,000 | 1,141,256,000 | 1,140,611,000 | 1,139,966,000 | 1,139,322,000 | 1,138,678,000 | 1,138,034,000 | 1,137,391,000 | 1,136,748,000 | 1,136,105,000 | 1,135,463,000 | 1,134,821,000 | 1,134,180,000 | 1,133,539,000 | 1,132,899,000 | 806,292,000 | ||||||||||||
long-term operating lease liabilities | 173,055,000 | 178,463,000 | 185,387,000 | 192,348,000 | 160,378,000 | 164,292,000 | 170,131,000 | 172,194,000 | 178,907,000 | 185,848,000 | 192,677,000 | 198,230,000 | 204,857,000 | 210,015,000 | 216,174,000 | 221,503,000 | 225,377,000 | 226,053,000 | 216,806,000 | 211,783,000 | 210,244,000 | 41,565,000 | 39,682,000 | 41,117,000 | 33,773,000 | 33,256,000 | |||||
other long-term liabilities | 127,693,000 | 127,773,000 | 94,359,000 | 91,170,000 | 92,545,000 | 92,834,000 | 89,446,000 | 95,934,000 | 96,786,000 | 96,006,000 | 10,182,000 | 9,450,000 | 9,136,000 | 9,179,000 | 6,988,000 | 9,287,000 | 6,909,000 | 3,933,000 | 3,424,000 | 2,486,000 | 1,651,000 | 1,520,000 | 1,856,000 | 1,382,000 | 1,459,000 | 1,672,000 | 1,220,000 | 1,303,000 | 150,000 | 206,000 | 206,000 |
total liabilities | 2,096,364,000 | 2,112,966,000 | 1,631,259,000 | 1,637,474,000 | 1,595,015,000 | 1,625,256,000 | 1,598,823,000 | 1,610,953,000 | 1,636,313,000 | 1,627,737,000 | 1,568,932,000 | 1,547,291,000 | 1,556,182,000 | 1,549,805,000 | 1,535,034,000 | 1,534,650,000 | 1,596,558,000 | 1,559,494,000 | 1,456,714,000 | 1,444,420,000 | 1,440,295,000 | 916,186,000 | 113,505,000 | 112,547,000 | 117,554,000 | 114,542,000 | 86,438,000 | 77,715,000 | 64,537,000 | 62,451,000 | 47,462,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||
stockholders’ deficit: | |||||||||||||||||||||||||||||||
preferred stock, par value of 0.00001 per share; 10,000,000 shares authorized, no shares issued and outstanding as of march 31, 2026 and december 31, 2025 | |||||||||||||||||||||||||||||||
common stock | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | ||||||||
additional paid-in capital | 2,930,665,000 | 2,900,056,000 | 2,560,814,000 | 2,516,550,000 | 2,472,272,000 | 2,443,788,000 | 2,410,416,000 | 2,363,501,000 | 2,329,930,000 | 2,304,220,000 | 2,188,797,000 | 2,169,911,000 | 1,763,544,000 | 1,716,075,000 | 1,703,832,000 | 1,682,406,000 | 1,626,926,000 | 1,597,419,000 | 1,557,954,000 | 1,601,188,000 | 1,544,373,000 | 1,157,945,000 | 771,009,000 | ||||||||
accumulated other comprehensive loss | -5,152,000 | -4,852,000 | -4,260,000 | -3,723,000 | -4,658,000 | -5,201,000 | -3,284,000 | -5,640,000 | -4,799,000 | -3,675,000 | -5,680,000 | -8,469,000 | -12,150,000 | -26,852,000 | -24,261,000 | -18,314,000 | 333,000 | ||||||||||||||
accumulated deficit | -3,106,587,000 | -2,994,512,000 | -2,866,018,000 | -2,773,293,000 | -2,673,394,000 | -2,578,235,000 | -2,467,229,000 | -2,359,475,000 | -2,256,847,000 | -2,141,862,000 | -1,954,819,000 | -1,868,717,000 | -1,795,946,000 | -1,522,479,000 | -1,360,485,000 | -1,131,053,000 | -916,914,000 | -809,388,000 | -711,813,000 | -512,847,000 | -435,177,000 | -380,538,000 | -303,209,000 | ||||||||
total stockholders’ deficit | -181,073,000 | -99,307,000 | -354,473,000 | -305,475,000 | -250,789,000 | ||||||||||||||||||||||||||
total liabilities and stockholders’ deficit | 1,915,291,000 | 2,013,659,000 | 1,276,786,000 | 1,331,999,000 | 1,344,226,000 | ||||||||||||||||||||||||||
preferred stock, par value of 0.00001 per share; 10,000,000 shares authorized, no shares issued and outstanding as of december 31, 2025 and 2024 | |||||||||||||||||||||||||||||||
convertible senior notes, net, principal amount of 1,090,660 and 1,150,000 as of september 30, 2025 and december 31, 2024, respectively | 1,114,594,000 | ||||||||||||||||||||||||||||||
preferred stock, par value of 0.00001 per share; 10,000,000 shares authorized, no shares issued and outstanding as of september 30, 2025 and december 31, 2024 | |||||||||||||||||||||||||||||||
treasury stock | -45,010,000 | -45,010,000 | -45,010,000 | ||||||||||||||||||||||||||||
convertible senior notes, net, principal amount of 1,090,660 and 1,150,000 as of june 30, 2025 and december 31, 2024, respectively | 1,115,526,000 | ||||||||||||||||||||||||||||||
preferred stock, par value of 0.00001 per share; 10,000,000 shares authorized, no shares issued and outstanding as of june 30, 2025 and december 31, 2024 | |||||||||||||||||||||||||||||||
convertible senior notes, net, principal amount of 1,090,660 and 1,150,000 as of march 31, 2025 and december 31, 2024, respectively | 1,116,339,000 | ||||||||||||||||||||||||||||||
preferred stock, par value of 0.00001 per share; 10,000,000 shares authorized, no shares issued and outstanding as of march 31, 2025 and december 31, 2024 | |||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||
preferred stock, par value of 0.00001 per share; 10,000,000 shares authorized, no shares issued and outstanding as of december 31, 2024 and 2023 | |||||||||||||||||||||||||||||||
total stockholders’ equity | -139,647,000 | 68,285,000 | 158,684,000 | 228,299,000 | 292,726,000 | 166,745,000 | 319,087,000 | 533,040,000 | 709,420,000 | 788,065,000 | 847,046,000 | 1,092,204,000 | 1,114,589,000 | 785,113,000 | 468,134,000 | ||||||||||||||||
total liabilities and stockholders’ equity | 1,485,609,000 | 1,704,598,000 | 1,786,421,000 | 1,797,231,000 | 1,840,017,000 | 1,701,779,000 | 1,853,737,000 | 2,129,598,000 | |||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||
preferred stock, par value of 0.00001 per share; 10,000,000 shares authorized, no shares issued and outstanding as of september 30, 2024 and december 31, 2023 | |||||||||||||||||||||||||||||||
total stockholders’ (deficit) equity | -60,096,000 | -1,613,000 | -44,551,000 | ||||||||||||||||||||||||||||
total liabilities and stockholders’ (deficit) equity | 1,538,727,000 | 1,609,340,000 | 1,511,631,000 | ||||||||||||||||||||||||||||
preferred stock, par value of 0.00001 per share; 10,000,000 shares authorized, no shares issued and outstanding as of june 30, 2024 and december 31, 2023 | |||||||||||||||||||||||||||||||
preferred stock, par value of 0.00001 per share; 10,000,000 shares authorized, no shares issued and outstanding as of march 31, 2024 and december 31, 2023 | |||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | 187,952,000 | 205,266,000 | 188,696,000 | 190,534,000 | 175,817,000 | ||||||||||||||||||||||||||
preferred stock, par value of 0.00001 per share; 10,000,000 shares authorized, no shares issued and outstanding as of december 31, 2023 and 2022 | |||||||||||||||||||||||||||||||
preferred stock, par value of 0.00001 per share; 10,000,000 shares authorized, no shares issued and outstanding as of september 30, 2023 and december 31, 2022 | |||||||||||||||||||||||||||||||
preferred stock, par value of 0.00001 per share; 10,000,000 shares authorized, no shares issued and outstanding as of june 30, 2023 and december 31, 2022 | |||||||||||||||||||||||||||||||
liabilities and stockholders’ (deficit) equity | |||||||||||||||||||||||||||||||
stockholders’ (deficit) equity: | |||||||||||||||||||||||||||||||
preferred stock, par value of 0.00001 per share; 10,000,000 shares authorized, no shares issued and outstanding as of march 31, 2023 and december 31, 2022 | |||||||||||||||||||||||||||||||
revenue: | |||||||||||||||||||||||||||||||
precision oncology testing | |||||||||||||||||||||||||||||||
development services and other | |||||||||||||||||||||||||||||||
total revenue | |||||||||||||||||||||||||||||||
costs and operating expenses: | |||||||||||||||||||||||||||||||
cost of precision oncology testing | |||||||||||||||||||||||||||||||
cost of development services and other | |||||||||||||||||||||||||||||||
research and development expense | |||||||||||||||||||||||||||||||
sales and marketing expense | |||||||||||||||||||||||||||||||
general and administrative expense | |||||||||||||||||||||||||||||||
total costs and operating expenses | |||||||||||||||||||||||||||||||
income from operations | |||||||||||||||||||||||||||||||
interest income | |||||||||||||||||||||||||||||||
interest expense | |||||||||||||||||||||||||||||||
other income | |||||||||||||||||||||||||||||||
income before benefit from income taxes | |||||||||||||||||||||||||||||||
benefit from income taxes | |||||||||||||||||||||||||||||||
net income | |||||||||||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||
weighted-average shares used for eps calculation | |||||||||||||||||||||||||||||||
long-term marketable debt securities | 156,741,000 | ||||||||||||||||||||||||||||||
noncontrolling interest liability | 78,000,000 | 78,000,000 | |||||||||||||||||||||||||||||
preferred stock, par value of 0.00001 per share; 10,000,000 shares authorized, no shares issued and outstanding as of september 30, 2022 and december 31, 2021 | |||||||||||||||||||||||||||||||
long-term marketable securities | 382,575,000 | 588,453,000 | 698,034,000 | 250,226,000 | 55,368,000 | 246,597,000 | 51,398,000 | 146,118,000 | 238,206,000 | 268,783,000 | 302,624,000 | 277,301,000 | 25,916,000 | 77,563,000 | 2,963,000 | ||||||||||||||||
preferred stock, par value of 0.00001 per share; 10,000,000 shares authorized, no shares issued and outstanding as of june 30, 2022 and december 31, 2021 | |||||||||||||||||||||||||||||||
preferred stock, par value of 0.00001 per share; 10,000,000 shares authorized, no shares issued and outstanding as of march 31, 2022 and december 31, 2021 | |||||||||||||||||||||||||||||||
liabilities, redeemable noncontrolling interest and stockholders’ equity | |||||||||||||||||||||||||||||||
redeemable noncontrolling interest | 59,400,000 | 59,400,000 | 59,400,000 | 56,400,000 | 50,400,000 | 45,500,000 | 49,600,000 | 46,500,000 | 46,800,000 | 46,500,000 | 41,800,000 | 41,950,000 | |||||||||||||||||||
accumulated other comprehensive income | -593,000 | 33,000 | 904,000 | 3,862,000 | 5,392,000 | 7,705,000 | |||||||||||||||||||||||||
total liabilities, redeemable noncontrolling interest and stockholders’ equity | 2,225,534,000 | 2,291,885,000 | 2,346,741,000 | 1,262,109,000 | 1,277,536,000 | 948,167,000 | 579,171,000 | ||||||||||||||||||||||||
capitalized license fees | 45,000 | 50,000 | 55,000 | 60,000 | 6,890,000 | 7,133,000 | 7,313,000 | 7,557,000 | 7,800,000 | 8,044,000 | |||||||||||||||||||||
obligation related to royalty | 6,880,000 | 6,780,000 | 7,136,000 | 7,120,000 | 7,338,000 | 7,446,000 | |||||||||||||||||||||||||
deferred rent, net of current portion | 10,564,000 | 10,912,000 | 8,975,000 | 7,844,000 | 7,623,000 | ||||||||||||||||||||||||||
capital lease, current | 80,000 | 74,000 | 96,000 | 97,000 | 102,000 | ||||||||||||||||||||||||||
deferred rent, current | 745,000 | ||||||||||||||||||||||||||||||
capital lease, net of current portion | 57,000 | 80,000 | 100,000 | 119,000 | 137,000 | ||||||||||||||||||||||||||
deferred tax assets | 1,235,000 | ||||||||||||||||||||||||||||||
deferred tax liabilities | 1,235,000 | ||||||||||||||||||||||||||||||
deferred offering costs | 4,257,000 |
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 | 2019-06-30 | 2019-03-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | ||||||||||||||||||||||||||||||
net loss | -112,075,000 | -128,494,000 | -92,725,000 | -99,899,000 | -95,159,000 | -111,006,000 | -107,754,000 | -102,628,000 | -114,985,000 | -187,043,000 | -86,102,000 | -72,771,000 | -133,533,000 | -139,934,000 | -161,994,000 | -229,432,000 | -123,228,000 | -72,311,000 | -107,526,000 | -97,575,000 | -107,358,000 | -49,739,000 | -31,829,000 | -22,110,000 | -13,090,000 | -11,300,000 | -21,351,000 | -25,272,000 | ||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||
depreciation and amortization | 9,442,000 | 10,050,000 | 9,408,000 | 10,042,000 | 10,236,000 | 10,454,000 | 10,598,000 | 10,623,000 | 10,712,000 | 10,868,000 | 11,037,000 | 10,631,000 | 10,345,000 | 10,169,000 | 9,807,000 | 8,785,000 | 7,201,000 | 6,090,000 | 5,544,000 | 5,627,000 | 5,010,000 | 4,603,000 | 4,353,000 | 3,805,000 | 3,304,000 | 3,448,000 | 2,952,000 | 2,657,000 | 2,354,000 | 2,169,000 |
operating lease costs | 8,561,000 | 8,564,000 | 8,571,000 | 8,572,000 | 7,870,000 | 7,776,000 | 8,131,000 | 7,607,000 | 7,619,000 | 7,553,000 | 7,438,000 | 7,369,000 | 7,339,000 | |||||||||||||||||
gain on extinguishment of convertible notes | 0 | 0 | 0 | -13,672,000 | ||||||||||||||||||||||||||
stock-based compensation | 47,608,000 | 43,190,000 | 42,808,000 | 42,462,000 | 37,757,000 | 36,366,000 | 49,769,000 | 27,235,000 | 27,041,000 | 24,320,000 | 21,819,000 | 22,354,000 | 22,266,000 | 23,703,000 | 20,639,000 | 25,544,000 | 24,799,000 | 26,857,000 | 35,016,000 | 34,507,000 | 55,069,000 | 56,762,000 | 55,198,000 | 25,815,000 | 6,338,000 | 5,072,000 | 5,485,000 | 3,215,000 | 3,182,000 | 2,563,000 |
amortization of discount on marketable securities | -6,986,000 | |||||||||||||||||||||||||||||
impairment of non-marketable equity securities | 0 | 0 | 5,000,000 | 5,485,000 | ||||||||||||||||||||||||||
interest income received on marketable securities | 11,825,000 | |||||||||||||||||||||||||||||
other | -727,000 | 321,000 | -335,000 | -1,220,000 | 940,000 | -144,000 | 987,000 | 733,000 | 652,000 | -1,286,000 | 6,000 | 3,000 | -1,000 | 21,000 | ||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||
accounts receivable | 942,000 | -22,204,000 | 14,454,000 | -14,310,000 | -6,115,000 | -21,705,000 | 12,053,000 | -15,957,000 | 4,220,000 | 18,000 | -2,335,000 | -1,654,000 | 12,349,000 | -11,056,000 | 9,076,000 | -10,944,000 | 13,299,000 | -36,908,000 | -7,077,000 | -5,628,000 | 5,260,000 | -17,044,000 | 4,687,000 | 7,073,000 | -179,000 | -8,297,000 | 674,000 | -11,374,000 | 11,608,000 | -21,050,000 |
inventory | 2,025,000 | 4,614,000 | -6,428,000 | -6,805,000 | -6,173,000 | 1,214,000 | -5,314,000 | -3,993,000 | -1,042,000 | 15,085,000 | -16,504,000 | -14,056,000 | 5,125,000 | 11,449,000 | -3,157,000 | -23,281,000 | -5,937,000 | -5,934,000 | 1,755,000 | 2,382,000 | -6,160,000 | 5,015,000 | -7,377,000 | 4,794,000 | -9,967,000 | -421,000 | -584,000 | -3,920,000 | -1,120,000 | -2,061,000 |
prepaid expenses and other current assets | -7,238,000 | 2,253,000 | -1,331,000 | -4,204,000 | -3,072,000 | 1,501,000 | -531,000 | -3,034,000 | -5,627,000 | -1,774,000 | -1,667,000 | 2,463,000 | -3,354,000 | -7,943,000 | 4,717,000 | 1,788,000 | 21,882,000 | -29,995,000 | -2,722,000 | -3,557,000 | 521,000 | -6,568,000 | 53,000 | 3,036,000 | -2,598,000 | -5,732,000 | -1,575,000 | 2,069,000 | -947,000 | -1,180,000 |
other assets | 1,063,000 | -567,000 | -306,000 | 388,000 | 697,000 | -814,000 | -1,431,000 | -1,154,000 | 1,024,000 | -982,000 | 580,000 | -65,000 | 1,765,000 | 6,928,000 | 469,000 | 455,000 | 3,846,000 | -956,000 | 1,056,000 | -5,484,000 | 1,202,000 | -11,755,000 | -7,329,000 | -403,000 | 161,000 | -1,809,000 | 86,000 | -296,000 | -833,000 | -548,000 |
accounts payable and accrued liabilities | -8,229,000 | 53,745,000 | 3,277,000 | -2,736,000 | -1,537,000 | 16,993,000 | -4,788,000 | -28,265,000 | 13,240,000 | 62,014,000 | 10,065,000 | 2,626,000 | 13,886,000 | |||||||||||||||||
operating lease liabilities | -8,604,000 | -9,502,000 | -9,196,000 | -9,261,000 | -9,565,000 | -9,086,000 | -9,333,000 | -8,861,000 | -8,835,000 | -8,754,000 | -7,754,000 | -7,548,000 | -7,422,000 | -7,235,000 | -6,398,000 | -3,489,000 | -3,106,000 | 13,947,000 | 3,291,000 | -271,000 | -2,762,000 | -2,519,000 | 358,000 | -2,023,000 | -1,858,000 | |||||
deferred revenue | -3,230,000 | 3,952,000 | -3,610,000 | 16,686,000 | 2,427,000 | 9,065,000 | -2,855,000 | 7,566,000 | 4,887,000 | -1,435,000 | 9,224,000 | -1,911,000 | -4,145,000 | 5,821,000 | -1,897,000 | 6,706,000 | -757,000 | 4,009,000 | -1,163,000 | 120,000 | -190,000 | 1,213,000 | -4,148,000 | -451,000 | -341,000 | -818,000 | -3,401,000 | -617,000 | 975,000 | 12,183,000 |
net cash from operating activities | -65,623,000 | -26,373,000 | -35,413,000 | -60,285,000 | -62,689,000 | -64,513,000 | -51,059,000 | -94,002,000 | -30,284,000 | -78,728,000 | -77,791,000 | -94,015,000 | -74,441,000 | -90,749,000 | -78,160,000 | -111,935,000 | -28,619,000 | -76,988,000 | -53,145,000 | -62,593,000 | -16,291,000 | -59,223,000 | -8,057,000 | -23,365,000 | -13,282,000 | -30,342,000 | 1,347,000 | -13,836,000 | -4,303,000 | -26,538,000 |
capital expenditures | -5,580,000 | -27,848,000 | -10,350,000 | -5,649,000 | -4,459,000 | -18,875,000 | 0 | -5,077,000 | -5,294,000 | -603,000 | -2,372,000 | -6,513,000 | -7,524,000 | -10,001,000 | -21,726,000 | -23,034,000 | -22,700,000 | -697,000 | -22,849,000 | -18,675,000 | -9,586,000 | 0 | -9,786,000 | -5,476,000 | -8,233,000 | 0 | 2,544,000 | -3,047,000 | -2,705,000 | -3,268,000 |
free cash flows | -71,203,000 | -54,221,000 | -45,763,000 | -65,934,000 | -67,148,000 | -83,388,000 | -51,059,000 | -99,079,000 | -35,578,000 | -79,331,000 | -80,163,000 | -100,528,000 | -81,965,000 | -100,750,000 | -99,886,000 | -134,969,000 | -51,319,000 | -77,685,000 | -75,994,000 | -81,268,000 | -25,877,000 | -59,223,000 | -17,843,000 | -28,841,000 | -21,515,000 | -30,342,000 | 3,891,000 | -16,883,000 | -7,008,000 | -29,806,000 |
investing activities: | ||||||||||||||||||||||||||||||
purchases of marketable securities | -249,936,000 | -207,919,000 | -55,509,000 | -70,654,000 | -114,870,000 | -409,542,000 | -55,760,000 | |||||||||||||||||||||||
proceeds from marketable securities | 954,934,000 | |||||||||||||||||||||||||||||
purchases of property and equipment | -5,580,000 | -27,848,000 | -10,350,000 | -5,649,000 | -4,459,000 | -18,875,000 | -22,149,000 | -18,675,000 | -9,586,000 | -9,786,000 | -9,507,000 | -9,598,000 | ||||||||||||||||||
net cash from investing activities | 699,418,000 | -905,067,000 | -14,350,000 | -10,649,000 | 302,864,000 | 10,530,000 | -294,827,000 | -5,077,000 | 28,066,000 | 663,454,000 | 260,699,000 | -241,127,000 | 157,224,000 | 70,627,000 | 41,274,000 | -72,893,000 | 110,808,000 | -266,697,000 | -47,394,000 | 127,066,000 | 123,870,000 | -297,685,000 | -14,656,000 | -325,549,000 | 20,804,000 | 23,358,000 | -35,730,000 | -320,527,000 | 15,329,000 | -197,688,000 |
financing activities: | ||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon exercise of stock options | 3,651,000 | 13,177,000 | 3,721,000 | 1,557,000 | 768,000 | 522,000 | 20,000 | 2,364,000 | 213,000 | 115,000 | 70,000 | 63,000 | 157,000 | 120,000 | 347,000 | 1,195,000 | 963,000 | 1,047,000 | 1,677,000 | 926,000 | 4,462,000 | 2,129,000 | 3,851,000 | 2,044,000 | 1,504,000 | 1,844,000 | 4,265,000 | 4,992,000 | 538,000 | 539,000 |
employee taxes paid related to net share settlement of restricted stock units | -20,650,000 | -5,352,000 | -2,265,000 | |||||||||||||||||||||||||||
repurchase of treasury stock | 0 | 0 | 0 | -45,010,000 | ||||||||||||||||||||||||||
payment of debt issuance costs | -102,000 | -12,299,000 | 0 | -151,000 | -12,138,000 | |||||||||||||||||||||||||
proceeds from unwinding of convertible note hedges | 0 | 0 | 0 | 5,030,000 | ||||||||||||||||||||||||||
net cash from financing activities | -21,577,000 | 732,028,000 | 4,331,000 | 1,624,000 | -66,850,000 | -2,935,000 | -2,885,000 | 5,898,000 | -1,074,000 | 90,568,000 | 3,807,000 | 383,854,000 | -854,000 | 2,318,000 | -19,312,000 | -172,087,000 | -12,000 | 3,780,000 | -5,560,000 | 4,909,000 | -69,953,000 | 1,046,724,000 | 797,000 | 361,320,000 | 1,466,000 | 3,077,000 | 6,871,000 | 355,068,000 | 2,288,000 | 250,364,000 |
net effect of foreign exchange rate changes on cash, cash equivalents and restricted cash | -194,000 | -686,000 | -533,000 | 937,000 | 773,000 | -1,695,000 | 1,900,000 | -837,000 | -1,138,000 | 1,030,000 | -526,000 | -1,252,000 | -163,000 | 1,140,000 | -529,000 | -1,419,000 | -792,000 | -113,000 | 7,000 | -1,087,000 | ||||||||||
net increase in cash, cash equivalents and restricted cash | 612,024,000 | -200,098,000 | -45,965,000 | -68,373,000 | 174,098,000 | -58,613,000 | -346,871,000 | -94,018,000 | -4,430,000 | 676,324,000 | 186,189,000 | 47,460,000 | 81,766,000 | -16,664,000 | -56,727,000 | -358,334,000 | 81,385,000 | -340,405,000 | -106,212,000 | 69,389,000 | 36,539,000 | -3,960,000 | -27,465,000 | 20,864,000 | 13,245,000 | 26,165,000 | ||||
cash, cash equivalents and restricted cash—beginning of period | 489,417,000 | 0 | 0 | 629,755,000 | 0 | 0 | 1,133,687,000 | 0 | 0 | 141,948,000 | 0 | 0 | 492,288,000 | |||||||||||||||||
cash, cash equivalents and restricted cash—end of period | 1,101,441,000 | -45,965,000 | -68,373,000 | 803,853,000 | -346,871,000 | -94,018,000 | 1,129,257,000 | 186,189,000 | 47,460,000 | 223,714,000 | -56,727,000 | -358,334,000 | 573,673,000 | -106,212,000 | 69,389,000 | 869,516,000 | ||||||||||||||
reconciliation of cash, cash equivalents and restricted cash: | ||||||||||||||||||||||||||||||
cash and cash equivalents | 989,291,000 | -201,810,000 | -49,130,000 | -69,429,000 | 698,572,000 | -59,482,000 | -348,672,000 | -95,333,000 | 1,029,027,000 | 676,198,000 | -106,220,000 | |||||||||||||||||||
restricted cash | 112,150,000 | 3,165,000 | 1,056,000 | 105,281,000 | ||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash | 1,101,441,000 | -200,098,000 | -45,965,000 | -68,373,000 | 803,853,000 | -58,613,000 | -346,871,000 | -94,018,000 | 1,129,257,000 | 676,324,000 | -106,212,000 | |||||||||||||||||||
interest income received on marketable debt securities | 0 | 0 | 0 | 7,677,000 | ||||||||||||||||||||||||||
amortization of discount on marketable debt securities | ||||||||||||||||||||||||||||||
unrealized and realized losses on marketable equity securities | -2,824,000 | |||||||||||||||||||||||||||||
impairment of non-marketable equity securities and other related assets | 0 | 0 | ||||||||||||||||||||||||||||
other legal liabilities | ||||||||||||||||||||||||||||||
purchases of marketable debt securities | 0 | |||||||||||||||||||||||||||||
maturities of marketable debt securities | 0 | 0 | 0 | 307,323,000 | 0 | |||||||||||||||||||||||||
sales of marketable equity securities and other related assets | ||||||||||||||||||||||||||||||
purchases of non-marketable equity securities and other related assets | -5,000,000 | |||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | ||||||||||||||||||||||||||||||
proceeds from issuance of common stock under employee stock purchase plan | ||||||||||||||||||||||||||||||
proceeds from reissuance of treasury stock | ||||||||||||||||||||||||||||||
proceeds from equity offerings | ||||||||||||||||||||||||||||||
payment of equity offering costs | ||||||||||||||||||||||||||||||
proceeds from borrowings on convertible senior notes | ||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash – beginning of period | ||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash – end of period | ||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||||||||||
cash paid for interest | 321,000 | 280,000 | 287,000 | 293,000 | 1,184,000 | |||||||||||||||||||||||||
cash paid for income taxes | 0 | -48,000 | ||||||||||||||||||||||||||||
supplemental disclosures of noncash investing and financing activities: | ||||||||||||||||||||||||||||||
operating lease liabilities arising from obtaining right-of-use assets | 1,299,000 | 0 | 3,940,000 | 314,000 | 157,000 | 64,000 | 170,847,000 | 9,416,000 | 1,957,000 | |||||||||||||||||||||
purchases of property and equipment included in accounts payable and accrued liabilities | ||||||||||||||||||||||||||||||
restricted cash – included in restricted cash | ||||||||||||||||||||||||||||||
unrealized losses on marketable equity securities | 15,485,000 | 30,054,000 | 4,803,000 | -5,437,000 | ||||||||||||||||||||||||||
sales of marketable equity securities | ||||||||||||||||||||||||||||||
purchases of non-marketable equity securities | -4,000,000 | |||||||||||||||||||||||||||||
proceeds from issuances of common stock under employee stock purchase plan | 0 | 0 | 0 | 0 | 0 | 0 | 3,185,000 | 0 | 1,933,000 | |||||||||||||||||||||
employee taxes paid related to settlement of restricted stock units | -15,497,000 | |||||||||||||||||||||||||||||
contingent consideration | -120,000 | 220,000 | 310,000 | -300,000 | ||||||||||||||||||||||||||
amortization of debt issuance costs | 646,000 | 645,000 | 645,000 | 645,000 | 644,000 | 644,000 | 643,000 | 644,000 | 642,000 | 642,000 | 642,000 | 640,000 | 641,000 | 641,000 | ||||||||||||||||
amortization of (discount) premium on marketable debt securities | -2,639,000 | -7,828,000 | -2,076,000 | -1,009,000 | ||||||||||||||||||||||||||
fair value adjustments of noncontrolling interest liability | 0 | 0 | ||||||||||||||||||||||||||||
joint venture acquisition | 0 | 0 | ||||||||||||||||||||||||||||
tender offer issued in connection with the joint venture acquisition and acquisition related costs | 1,000 | |||||||||||||||||||||||||||||
restricted cash – included in other assets | 126,000 | 8,000 | ||||||||||||||||||||||||||||
cash effect of changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||
taxes paid related to net share settlement of restricted stock units | -2,874,000 | -3,240,000 | -1,544,000 | -3,085,000 | -3,003,000 | -4,116,000 | -993,000 | -1,359,000 | -4,340,000 | -1,222,000 | -957,000 | -1,602,000 | -7,199,000 | -1,382,000 | -73,576,000 | -1,200,000 | ||||||||||||||
proceeds from follow-on public offering | 0 | |||||||||||||||||||||||||||||
payment of offering costs related to follow-on public offering | 793,000 | |||||||||||||||||||||||||||||
restricted cash – included in cash, cash equivalents and restricted cash | 1,801,000 | 1,315,000 | 100,230,000 | |||||||||||||||||||||||||||
amortization of premium (discount) on marketable debt securities | -4,000 | 111,000 | 1,229,000 | |||||||||||||||||||||||||||
purchase of marketable debt securities | 0 | -68,563,000 | -498,087,000 | -63,252,000 | -65,156,000 | |||||||||||||||||||||||||
maturity of marketable debt securities | 0 | 35,000,000 | 666,000,000 | 336,000,000 | 264,700,000 | 228,000,000 | 157,000,000 | |||||||||||||||||||||||
purchase of non-marketable equity securities and other related assets | 0 | -4,366,000 | ||||||||||||||||||||||||||||
purchase of property and equipment | -5,077,000 | -6,934,000 | -4,077,000 | -2,372,000 | -6,513,000 | -7,524,000 | -10,001,000 | -21,726,000 | -23,034,000 | -22,700,000 | -3,047,000 | -2,705,000 | -2,931,000 | |||||||||||||||||
purchase of property and equipment included in accounts payable and accrued liabilities | 1,640,000 | 3,474,000 | ||||||||||||||||||||||||||||
reclassification of redeemable noncontrolling interest to noncontrolling interest liability | ||||||||||||||||||||||||||||||
unrealized gains on marketable equity securities | -63,997,000 | -3,882,000 | ||||||||||||||||||||||||||||
payments made on finance lease obligations | -19,000 | -18,000 | -18,000 | -18,000 | -17,000 | -18,000 | -17,000 | -38,000 | -36,000 | -55,000 | -49,000 | |||||||||||||||||||
purchase of non-marketable equity securities and other related investments | 0 | |||||||||||||||||||||||||||||
non-cash operating lease costs | 7,191,000 | 7,197,000 | 7,248,000 | 6,949,000 | 6,879,000 | 6,943,000 | 6,907,000 | 3,932,000 | 2,218,000 | |||||||||||||||||||||
charge of in-process research and development costs with no alternative future use | 0 | 0 | 0 | 8,500,000 | ||||||||||||||||||||||||||
re-valuation of contingent consideration | 110,000 | 390,000 | 1,415,000 | 2,390,000 | 535,000 | 970,000 | 0 | 70,000 | 0 | -190,000 | ||||||||||||||||||||
amortization of debt discount and debt issuance costs | ||||||||||||||||||||||||||||||
impairment of other assets | 0 | |||||||||||||||||||||||||||||
credit loss adjustment and others | 39,000 | -905,000 | ||||||||||||||||||||||||||||
purchase of intangible assets and capitalized license obligations | 0 | |||||||||||||||||||||||||||||
payment of contingent consideration | 0 | |||||||||||||||||||||||||||||
proceeds from public offerings of common stock | ||||||||||||||||||||||||||||||
payment of offering costs related to public offerings of common stock | ||||||||||||||||||||||||||||||
payment of offering costs related to borrowings on convertible senior notes | 0 | 0 | 0 | -784,000 | ||||||||||||||||||||||||||
purchase of convertible note hedges | ||||||||||||||||||||||||||||||
property and equipment acquired under finance leases | 0 | 2,000 | ||||||||||||||||||||||||||||
vesting of common stock exercised early | ||||||||||||||||||||||||||||||
debt issuance costs included in accounts payable and accrued liabilities | ||||||||||||||||||||||||||||||
accounts payable | 6,663,000 | 11,842,000 | -753,000 | 1,699,000 | -173,000 | -4,874,000 | 11,986,000 | -8,705,000 | 3,322,000 | -11,967,000 | 9,491,000 | 3,915,000 | -2,987,000 | 6,023,000 | -2,610,000 | 1,698,000 | ||||||||||||||
accrued compensation | 18,751,000 | -17,486,000 | 13,662,000 | 3,658,000 | 4,103,000 | -2,445,000 | 8,900,000 | 4,243,000 | 5,511,000 | -4,409,000 | 4,378,000 | -6,047,000 | 10,917,000 | -996,000 | 1,697,000 | 5,556,000 | ||||||||||||||
accrued expenses and other liabilities | -1,125,000 | 7,137,000 | 8,022,000 | 3,180,000 | 2,905,000 | 4,399,000 | 306,000 | 3,429,000 | ||||||||||||||||||||||
purchase of property and equipment included in accounts payable and accrued expenses | ||||||||||||||||||||||||||||||
issuance costs related to purchase of non-marketable equity and other related investments included in accounts payable and accrued expenses | -241,000 | |||||||||||||||||||||||||||||
amortization of premium (discount) on marketable securities | 1,351,000 | 2,449,000 | 3,303,000 | 3,018,000 | 3,269,000 | 3,259,000 | 2,380,000 | 571,000 | 485,000 | 580,000 | ||||||||||||||||||||
purchase of marketable securities | -74,859,000 | -163,742,000 | -372,875,000 | -45,966,000 | -238,757,000 | |||||||||||||||||||||||||
maturity of marketable securities | 25,000,000 | 310,000,000 | 325,000,000 | 209,000,000 | 214,000,000 | 204,110,000 | 255,000,000 | 110,000,000 | 93,500,000 | 104,048,000 | 102,269,000 | 93,904,000 | 65,160,000 | 64,000,000 | 44,000,000 | |||||||||||||||
purchase of non-marketable equity and other related investments | -12,750,000 | -346,000 | -26,326,000 | |||||||||||||||||||||||||||
unrealized translation gains on obligation related to royalty | -279,000 | |||||||||||||||||||||||||||||
benefit from income tax differences | ||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effect of acquisition: | ||||||||||||||||||||||||||||||
accrued expenses and other current liabilities | 2,308,000 | -255,000 | ||||||||||||||||||||||||||||
business acquisition, net of cash acquired | 0 | |||||||||||||||||||||||||||||
payment in connection with a license agreement | ||||||||||||||||||||||||||||||
payments made on royalty obligations | -77,000 | -78,000 | -73,000 | |||||||||||||||||||||||||||
net effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash | -53,000 | 47,000 | 159,000 | -69,000 | ||||||||||||||||||||||||||
purchases of property and equipment included in accounts payable and accrued expenses | -697,000 | -700,000 | 4,031,000 | 1,365,000 | 2,544,000 | |||||||||||||||||||||||||
initial fair value of contingent consideration at acquisition date | 0 | -70,000 | ||||||||||||||||||||||||||||
debt issuance costs included in accounts payable and accrued expenses | ||||||||||||||||||||||||||||||
proceeds from public offering, net of underwriting discounts and commissions | 0 | |||||||||||||||||||||||||||||
payment of offering costs related to public offering | -761,000 | |||||||||||||||||||||||||||||
cash and cash equivalents—beginning of period | 0 | 0 | 832,977,000 | 0 | 143,228,000 | |||||||||||||||||||||||||
follow-on public offering issuance costs included in accounts payable and accrued expenses | ||||||||||||||||||||||||||||||
deferred rent | 397,000 | 1,937,000 | 1,131,000 | 221,000 | ||||||||||||||||||||||||||
proceeds from issuance of common stock upon the exercise of warrants | 7,000 | |||||||||||||||||||||||||||||
repurchase of common stock | 0 | |||||||||||||||||||||||||||||
net proceeds from issuance of equity interests in redeemable noncontrolling interest | 0 | |||||||||||||||||||||||||||||
cash and cash equivalents – end of period | ||||||||||||||||||||||||||||||
deferred offering costs included in accounts payable and accrued expenses | -3,947,000 | |||||||||||||||||||||||||||||
conversion of convertible preferred stock to common stock upon initial public offering | ||||||||||||||||||||||||||||||
net income | ||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||
unrealized translation gains (loss) on obligation related to royalty | ||||||||||||||||||||||||||||||
net effect of foreign exchange rate changes on cash and cash equivalents | 190,000 | 26,000 | 23,000 | |||||||||||||||||||||||||||
amortization of right-of-use assets | 1,890,000 | 1,496,000 | ||||||||||||||||||||||||||||
others | -75,000 | 56,000 | ||||||||||||||||||||||||||||
purchase of intangible assets | 0 | -17,886,000 | ||||||||||||||||||||||||||||
payments made on capital lease obligations | -41,000 | -38,000 | -49,000 | -17,000 | -41,000 | -21,000 | -23,000 | |||||||||||||||||||||||
net increase in cash and cash equivalents | 12,432,000 | 9,011,000 | ||||||||||||||||||||||||||||
cash and cash equivalents—end of period | 12,432,000 | 152,239,000 | ||||||||||||||||||||||||||||
accrued expenses | -660,000 | |||||||||||||||||||||||||||||
other liabilities | 36,000 | |||||||||||||||||||||||||||||
payment of offering costs related to initial public offering and follow-on offering | -485,000 | |||||||||||||||||||||||||||||
amortization of rou | ||||||||||||||||||||||||||||||
unrealized translation losses on obligation related to royalty | -144,000 | -106,000 | ||||||||||||||||||||||||||||
non-cash interest expense | -3,000 | |||||||||||||||||||||||||||||
loss on debt extinguishment | ||||||||||||||||||||||||||||||
long-term operating lease liabilities net of rou | ||||||||||||||||||||||||||||||
payment related to settlement of debt and buyout of royalty obligations | ||||||||||||||||||||||||||||||
proceeds from issuance of convertible preferred stock, net of issuance costs | ||||||||||||||||||||||||||||||
repurchase of convertible preferred stock | ||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash - beginning of period | 0 | 0 | 0 | 140,544,000 | 0 | |||||||||||||||||||||||||
cash, cash equivalents and restricted cash - end of period | -3,960,000 | -27,465,000 | 20,864,000 | 153,789,000 | 26,165,000 | |||||||||||||||||||||||||
capitalized license fees financed through future royalty payment | ||||||||||||||||||||||||||||||
issuance of series d convertible preferred stock in exchange for a technology license agreement | ||||||||||||||||||||||||||||||
increase in purchases of property and equipment included in accounts payable and accrued expenses | -337,000 | |||||||||||||||||||||||||||||
property and equipment acquired under capital leases | ||||||||||||||||||||||||||||||
amortization of discounts on marketable securities | -677,000 | -723,000 | -553,000 | |||||||||||||||||||||||||||
benefit from income taxes | ||||||||||||||||||||||||||||||
purchases of intangible assets and capitalized license obligations | ||||||||||||||||||||||||||||||
proceeds from follow-on offering, net of underwriting discounts and commissions | 0 | |||||||||||||||||||||||||||||
deferred tax assets | ||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | ||||||||||||||||||||||||||||||
payment of offering costs related to initial public offering | -89,000 | -4,165,000 | ||||||||||||||||||||||||||||
proceeds from initial public offering, net of underwriting discounts and commissions | ||||||||||||||||||||||||||||||
amortization of premium or discounts on marketable securities | ||||||||||||||||||||||||||||||
purchases of capitalized license fee included in accrued expenses |
