Halozyme Therapeutics, Inc(NASDAQ:HALO)
Halozyme Therapeutics, Inc. operates as a biopharma technology platform company in the United States, Switzerland, Ireland, Belgium, Japan, and internationally. The company's products are based on the ENHANZE drug delivery technology, a patented recombinant human hyaluronidase enzyme (rHuPH20) that ...
Website: http://www.halozyme.com
Founded: 1998
Full Time Employees: 132
Sector: Healthcare
Industry: Biotechnology
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
royalties | 240,681,000 | 257,971,000 | 236,038,000 | 205,639,000 | 168,192,000 | 170,419,000 | 155,061,000 | 124,918,000 | 120,593,000 | 122,052,000 | 114,433,000 | 111,740,000 | 99,640,000 | 105,979,000 | 99,551,000 | 85,340,000 | 69,605,000 | 62,636,000 | 58,563,000 | 45,778,000 | 36,923,000 | 31,997,000 | 23,931,000 | 15,846,000 | 16,822,000 | 17,230,000 | 16,609,000 | 18,107,000 | 17,953,000 | 19,338,000 | 18,710,000 | 19,989,000 | 20,944,000 | 17,668,000 | 17,119,000 | 14,738,000 | 13,982,000 | 14,289,000 | 13,036,000 | 12,272,000 | 11,387,000 | 9,544,000 | 8,274,000 | 6,382,000 | 6,775,000 | 4,043,000 | 2,895,000 | 1,688,000 | 799,000 | ||||||||||||||||||||||||||||||||
product sales | 130,424,000 | 122,665,000 | 94,228,000 | 81,510,000 | 78,041,000 | 79,364,000 | 86,659,000 | 78,886,000 | 58,583,000 | 79,602,000 | 86,569,000 | 73,889,000 | 60,794,000 | 61,163,000 | 61,427,000 | 46,300,000 | 22,140,000 | 27,051,000 | 25,047,000 | 30,360,000 | 21,766,000 | 32,455,000 | 9,048,000 | 6,337,000 | 8,147,000 | 22,693,000 | 29,205,000 | 5,760,000 | 8,390,000 | 10,681,000 | 6,269,000 | 4,483,000 | 6,801,000 | 12,593,000 | 13,589,000 | 12,780,000 | 11,434,000 | 13,422,000 | 13,331,000 | 13,699,000 | 12,940,000 | 13,579,000 | 10,301,000 | 12,342,000 | 9,860,000 | 10,144,000 | 9,617,000 | 9,494,000 | 8,568,000 | 9,806,375 | 10,024,902 | 3,099,853 | 1,508,594 | 1,459,735 | 715,354 | 524,942 | 187,411 | 348,280 | 1,156,903 | 165,470 | 397,810 | 226,251 | 411,109 | 199,530 | 397,810 | 478,781 | 267,901 | 179,951 | 78,207 | 219,871 | 267,901 | 82,727 | 141,438 | 98,170 | 185,252 | 169,082 | 187,086 | 115,205 | 362,477 | 119,662 | 73,281 |
revenues under collaborative agreements | 5,603,000 | 71,131,000 | 23,998,000 | 38,570,000 | 18,628,000 | 48,225,000 | 48,364,000 | 27,549,000 | 16,703,000 | 28,385,000 | 15,031,000 | 35,409,000 | 1,709,000 | 14,354,000 | 47,998,000 | 20,725,000 | 25,534,000 | 12,316,000 | 32,220,000 | 60,317,000 | 30,333,000 | 57,251,000 | 32,337,000 | 33,038,000 | 385,000 | 13,742,000 | 416,000 | 15,281,000 | 30,606,000 | 30,213,000 | 577,000 | 10,730,000 | 3,127,000 | 159,303,000 | 33,023,000 | 6,232,000 | 4,152,000 | 11,292,000 | 5,486,000 | 7,365,000 | 18,172,000 | 29,104,000 | 2,205,000 | 24,660,000 | 2,031,000 | 16,190,000 | 2,094,000 | 7,203,000 | 2,599,000 | 2,692,558 | 5,988,262 | 11,353,957 | 10,324,946 | 20,333,814 | 4,618,969 | 7,232,233 | 7,252,768 | 2,062,887 | 21,785,525 | 23,023,478 | 3,043,921 | 6,170,452 | 2,617,776 | 3,013,823 | 3,043,921 | 1,302,474.25 | 2,194,325 | 1,351,492 | 1,664,080 | 480,048 | 757,629 | 539,434 | |||||||||
total revenues | 376,708,000 | 451,767,000 | 354,264,000 | 325,719,000 | 264,861,000 | 298,008,000 | 290,084,000 | 231,353,000 | 195,879,000 | 230,039,000 | 216,033,000 | 221,038,000 | 162,143,000 | 181,496,000 | 208,976,000 | 152,365,000 | 117,279,000 | 102,003,000 | 115,830,000 | 136,455,000 | 89,022,000 | 121,703,000 | 65,316,000 | 55,221,000 | 25,354,000 | 53,665,000 | 46,230,000 | 39,148,000 | 56,949,000 | 60,232,000 | 25,556,000 | 35,202,000 | 30,872,000 | 189,564,000 | 63,731,000 | 33,750,000 | 29,568,000 | 39,003,000 | 31,853,000 | 33,336,000 | 42,499,000 | 52,227,000 | 20,780,000 | 43,384,000 | 18,666,000 | 30,377,000 | 14,606,000 | 18,385,000 | 11,966,000 | 12,498,933 | 16,013,164 | 14,453,810 | 11,833,540 | 21,793,549 | 5,334,323 | 7,757,175 | 7,440,179 | 2,411,167 | 22,942,428 | 23,188,948 | 3,441,731 | 6,396,703 | 3,028,885 | 3,213,353 | 3,441,731 | 7,969,342 | 2,462,226 | 1,426,156 | 2,772,371 | 3,062,176 | 2,462,226 | 1,434,219 | 1,805,518 | 1,337,909 | 942,881 | 708,516 | 810,215 | ||||
yoy | 42.23% | 51.60% | 22.12% | 40.79% | 35.22% | 29.55% | 34.28% | 4.67% | 20.81% | 26.75% | 3.38% | 45.07% | 38.25% | 77.93% | 80.42% | 11.66% | 31.74% | -16.19% | 77.34% | 147.11% | 251.12% | 126.78% | 41.28% | 41.06% | -55.48% | -10.90% | 80.90% | 11.21% | 84.47% | -68.23% | -59.90% | 4.30% | 4.41% | 386.02% | 100.08% | 1.24% | -30.43% | -25.32% | 53.29% | -23.16% | 127.68% | 71.93% | 42.27% | 135.97% | 55.99% | 143.04% | -8.79% | 27.20% | 1.12% | -42.65% | 200.19% | 86.33% | 59.05% | 803.86% | -76.75% | -66.55% | 116.18% | -62.31% | 657.45% | 621.64% | 0.00% | -19.73% | 23.01% | 125.32% | 24.14% | 160.25% | 0.00% | -0.56% | 53.55% | 128.88% | 161.14% | 102.43% | 122.84% | ||||||||
qoq | -16.61% | 27.52% | 8.76% | 22.98% | -11.12% | 2.73% | 25.39% | 18.11% | -14.85% | 6.48% | -2.26% | 36.32% | -10.66% | -13.15% | 37.15% | 29.92% | 14.98% | -11.94% | -15.11% | 53.28% | -26.85% | 86.33% | 18.28% | 117.80% | -52.76% | 16.08% | 18.09% | -31.26% | -5.45% | 135.69% | -27.40% | 14.03% | -83.71% | 197.44% | 88.83% | 14.14% | -24.19% | 22.45% | -4.45% | -21.56% | -18.63% | 151.33% | -52.10% | 132.42% | -38.55% | 107.98% | -20.55% | 53.64% | -4.26% | -21.95% | 10.79% | 22.14% | -45.70% | 308.55% | -31.23% | 4.26% | 208.57% | -89.49% | -1.06% | 573.76% | -46.20% | 111.19% | -5.74% | -6.64% | -56.81% | 223.66% | 72.65% | -48.56% | -9.46% | 24.37% | 71.68% | -20.56% | 34.95% | 41.90% | 33.08% | -12.55% | |||||
operating expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of sales | 79,238,000 | 78,770,000 | 55,242,000 | 46,359,000 | 48,403,000 | 42,055,000 | 49,426,000 | 39,607,000 | 28,329,000 | 52,298,000 | 54,823,000 | 50,070,000 | 35,170,000 | 42,120,000 | 47,319,000 | 33,943,000 | 29,229 | 59,454 | 75,518 | 76,228 | 41,399 | 356,093 | 16,538 | 22,959 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangibles | 29,512,000 | 23,376,000 | 17,762,000 | 17,762,000 | 17,762,000 | 17,762,000 | 17,762,000 | 17,762,000 | 17,763,000 | 17,762,000 | 20,341,000 | 17,835,000 | 17,835,000 | 4,552,000 | 27,193,000 | 11,403,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
research and development | 25,560,000 | 31,897,000 | 17,251,000 | 17,543,000 | 14,799,000 | 20,441,000 | 18,458,000 | 21,038,000 | 19,111,000 | 21,336,000 | 17,321,000 | 19,727,000 | 17,979,000 | 22,566,000 | 16,705,000 | 15,483,000 | 11,853,000 | 10,108,000 | 8,486,000 | 8,069,000 | 9,009,000 | 7,380,000 | 7,747,000 | 8,951,000 | 10,158,000 | 45,111,000 | 30,455,000 | 33,910,000 | 31,328,000 | 36,650,000 | 35,540,000 | 40,086,000 | 37,976,000 | 41,376,000 | 33,993,000 | 38,339,000 | 36,935,000 | 41,349,000 | 33,863,000 | 35,530,000 | 40,100,000 | 27,746,000 | 27,611,000 | 21,195,000 | 16,684,000 | 19,728,000 | 19,904,000 | 18,649,000 | 21,415,000 | 20,925,194 | 25,689,189 | 27,990,755 | 22,034,437 | 18,567,744 | 19,503,491 | 16,081,729 | 15,891,109 | 14,916,205 | 13,514,352 | 15,347,116 | 11,467,204 | 10,009,532 | 13,162,748 | 11,924,406 | 11,467,204 | 29,163,812 | 10,080,775 | 14,561,137 | 14,040,087 | 16,782,482 | 10,080,775 | 8,925,488 | 8,444,191 | 7,288,460 | 6,352,397 | 4,083,885 | 2,829,364 | 2,678,748 | 2,429,016 | 1,914,925 | 2,192,070 |
selling, general and administrative | 57,881,000 | 77,028,000 | 46,088,000 | 41,614,000 | 42,362,000 | 42,249,000 | 41,241,000 | 35,711,000 | 35,134,000 | 37,608,000 | 35,269,000 | 38,948,000 | 37,357,000 | 37,749,000 | 34,467,000 | 57,476,000 | 13,834,000 | 13,774,000 | 13,169,000 | 12,321,000 | 11,059,000 | 10,427,000 | 11,702,000 | 10,975,000 | 12,632,000 | 23,929,000 | 17,979,000 | 17,338,000 | 18,006,000 | 18,031,000 | 14,864,000 | 14,353,000 | 13,556,000 | 14,771,000 | 13,329,000 | 13,101,000 | 12,615,000 | 12,227,000 | 11,599,000 | 11,221,000 | 10,806,000 | 10,589,000 | 10,226,000 | 9,814,000 | 9,399,000 | 8,353,000 | 8,587,000 | 8,752,000 | 10,250,000 | 9,356,971 | 8,135,118 | 7,299,754 | 7,555,905 | 6,979,034 | 5,634,034 | 5,580,424 | 6,618,707 | 5,866,921 | 4,263,520 | 4,567,666 | 3,757,013 | 4,029,397 | 3,703,099 | 3,357,486 | 3,757,013 | 3,749,180 | 3,450,450 | 3,903,642 | 3,486,822 | 3,179,353 | 3,450,450 | 3,846,175 | 4,157,603 | 3,947,650 | 2,840,683 | 2,381,827 | 1,985,034 | 2,374,984 | 1,403,405 | 1,603,172 | 1,531,292 |
total operating expenses | 192,191,000 | 544,658,000 | 136,343,000 | 123,278,000 | 123,326,000 | 122,507,000 | 126,887,000 | 114,118,000 | 100,337,000 | 129,004,000 | 127,754,000 | 126,580,000 | 108,341,000 | 106,987,000 | 125,684,000 | 118,305,000 | 41,609,000 | 45,469,000 | 40,244,000 | 43,408,000 | 38,287,000 | 44,079,000 | 25,017,000 | 25,666,000 | 28,577,000 | 85,727,000 | 70,767,000 | 53,125,000 | 53,983,000 | 60,303,000 | 51,030,000 | 55,275,000 | 54,584,000 | 63,635,000 | 55,654,000 | 59,228,000 | 57,094,000 | 61,578,000 | 54,596,000 | 55,059,000 | 58,668,000 | 46,762,000 | 44,017,000 | 39,153,000 | 32,577,000 | 34,228,000 | 33,632,000 | 33,325,000 | 37,185,000 | 33,822,293 | 34,507,020 | 36,574,458 | 30,329,313 | 26,200,662 | 25,364,160 | 21,805,273 | 22,580,577 | 20,839,285 | 17,789,595 | 20,093,017 | 15,229,877 | 14,872,273 | 16,968,485 | 15,365,431 | 15,229,877 | 33,019,847 | 13,661,945 | 18,509,876 | 17,531,113 | 20,089,123 | 13,661,945 | 12,808,789 | 12,638,984 | 11,265,339 | 9,252,534 | 6,541,230 | |||||
operating income | 184,517,000 | -92,891,000 | 217,921,000 | 202,441,000 | 141,535,000 | 175,501,000 | 163,197,000 | 117,235,000 | 95,542,000 | 101,035,000 | 88,279,000 | 94,458,000 | 53,802,000 | 74,509,000 | 83,292,000 | 34,060,000 | 75,670,000 | 56,534,000 | 75,586,000 | 93,047,000 | 50,735,000 | 77,624,000 | 40,299,000 | 29,555,000 | -3,223,000 | -32,062,000 | -24,537,000 | -13,977,000 | 2,966,000 | -71,000 | -25,474,000 | -20,073,000 | -23,712,000 | 125,929,000 | 8,077,000 | -25,478,000 | -27,526,000 | -22,575,000 | -22,743,000 | -21,723,000 | -16,169,000 | 5,465,000 | -23,237,000 | 4,231,000 | -13,911,000 | -3,851,000 | -19,026,000 | -14,940,000 | -25,219,000 | -21,323,360 | -18,493,856 | -22,120,648 | -18,495,773 | -4,407,113 | -20,029,837 | -14,048,098 | -15,140,398 | -18,428,118 | 5,152,833 | 3,095,931 | -11,788,146 | -8,475,570 | -13,939,600 | -12,152,078 | -11,788,146 | -25,050,505 | -11,199,719 | -17,083,720 | -14,758,742 | -17,026,947 | -11,199,719 | -11,374,570 | -10,833,466 | -5,832,714 | |||||||
yoy | 30.37% | -152.93% | 33.53% | 72.68% | 48.14% | 73.70% | 84.87% | 24.11% | 77.58% | 35.60% | 5.99% | 177.33% | -28.90% | 31.80% | 10.20% | -63.39% | 49.15% | -27.17% | 87.56% | 214.83% | -1674.15% | -342.11% | -264.24% | -311.45% | -208.66% | 45057.75% | -3.68% | -30.37% | -112.51% | -100.06% | -415.39% | -21.21% | -13.86% | -657.83% | -135.51% | 17.29% | 70.24% | -513.08% | -2.13% | -613.42% | 16.23% | -241.91% | 22.13% | -128.32% | -44.84% | -81.94% | 2.88% | -32.46% | 36.35% | 383.84% | -7.67% | 57.46% | 22.16% | -76.08% | -488.72% | -553.76% | 28.44% | 117.43% | -136.97% | -125.48% | 0.00% | -66.17% | 24.46% | -28.87% | -20.13% | 47.12% | 0.00% | 50.19% | 36.23% | 95.01% | |||||||||||
qoq | -298.64% | -142.63% | 7.65% | 43.03% | -19.35% | 7.54% | 39.21% | 22.71% | -5.44% | 14.45% | -6.54% | 75.57% | -27.79% | -10.54% | 144.54% | -54.99% | 33.85% | -25.21% | -18.77% | 83.40% | -34.64% | 92.62% | 36.35% | -1017.00% | -89.95% | 30.67% | 75.55% | -571.24% | -4277.46% | -99.72% | 26.91% | -15.35% | -118.83% | 1459.11% | -131.70% | -7.44% | 21.93% | -0.74% | 4.70% | 34.35% | -395.86% | -123.52% | -649.21% | -130.41% | 261.23% | -79.76% | 27.35% | -40.76% | 18.27% | 15.30% | -16.40% | 19.60% | 319.68% | -78.00% | 42.58% | -7.21% | -17.84% | -457.63% | 66.44% | -126.26% | 39.08% | -39.20% | 14.71% | 3.09% | -52.94% | 123.67% | -34.44% | 15.75% | -13.32% | 52.03% | -1.54% | 4.99% | |||||||||
operating margin % | 48.98% | -20.56% | 61.51% | 62.15% | 53.44% | 58.89% | 56.26% | 50.67% | 48.78% | 43.92% | 40.86% | 42.73% | 33.18% | 41.05% | 39.86% | 22.35% | 64.52% | 55.42% | 65.26% | 68.19% | 56.99% | 63.78% | 61.70% | 53.52% | -12.71% | -59.74% | -53.08% | -35.70% | 5.21% | -0.12% | -99.68% | -57.02% | -76.81% | 66.43% | 12.67% | -75.49% | -93.09% | -57.88% | -71.40% | -65.16% | -38.05% | 10.46% | -111.82% | 9.75% | -74.53% | -12.68% | -130.26% | -81.26% | -210.76% | -170.60% | -115.49% | -153.04% | -156.30% | -20.22% | -375.49% | -181.10% | -203.50% | -764.28% | 22.46% | 13.35% | -342.51% | -132.50% | -460.22% | -378.17% | -342.51% | -314.34% | -454.86% | -1197.89% | -532.35% | -556.04% | -454.86% | -793.08% | -600.02% | 0% | 0% | -823.23% | 0% | NaN% | NaN% | NaN% | NaN% |
other income | 135,007 | 175,000 | 182,182 | 182,846 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment and other income | 1,318,000 | 2,430,000 | 5,333,000 | 6,891,000 | 6,818,000 | 7,253,000 | 6,474,000 | 5,032,000 | 4,993,000 | 5,360,000 | 4,786,000 | 3,192,000 | 2,979,000 | 852,000 | 641,000 | -945,000 | 498,000 | 331,000 | 274,000 | 221,000 | 276,000 | 661,000 | 961,000 | 1,324,000 | 2,479,000 | 1,333,000 | 1,613,000 | 1,983,000 | 2,057,000 | 2,017,000 | 1,910,000 | 1,983,000 | 1,668,000 | 1,080,000 | 790,000 | 435,000 | 287,000 | 366,000 | 334,000 | 397,000 | 229,000 | 155,000 | 78,000 | 87,000 | 102,000 | -45,000 | 122,000 | 118,000 | 47,000 | 64,685 | 51,424 | 58,132 | 54,988 | ||||||||||||||||||||||||||||
interest expense | -5,508,000 | -4,911,000 | -4,296,000 | -4,394,000 | -4,525,000 | -4,540,000 | -4,524,000 | -4,524,000 | -4,507,000 | -5,220,000 | -4,505,000 | -4,494,000 | -4,543,000 | -4,570,000 | -7,514,000 | -3,104,000 | -1,759,000 | -2,055,000 | -1,754,000 | -1,752,000 | -1,965,000 | -5,036,000 | -4,990,000 | -5,004,000 | -5,348,000 | -3,731,000 | -2,078,000 | -2,613,000 | -3,205,000 | -3,755,000 | -4,286,000 | -4,770,000 | -5,230,000 | -5,458,000 | -5,538,000 | -5,540,000 | -5,448,000 | -5,599,000 | -5,253,000 | -5,249,000 | -3,876,000 | -1,302,000 | -1,301,000 | -1,299,000 | -1,299,000 | -1,378,000 | -1,376,000 | -1,451,000 | -1,376,000 | -727,628 | -849,936 | -848,995 | -847,584 | ||||||||||||||||||||||||||||
income before income tax expense | 180,327,000 | -100,849,000 | 218,958,000 | 204,938,000 | 143,828,000 | 178,214,000 | 165,147,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | 30,278,000 | 40,742,000 | 43,733,000 | 39,778,000 | 25,733,000 | 41,202,000 | 28,136,000 | 24,498,000 | 19,205,000 | 15,787,000 | 19,923,000 | 18,402,000 | 12,623,000 | 13,089,000 | 12,073,000 | 7,326,000 | 14,301,000 | -11,960,000 | -142,481,000 | 58,000 | 191,000 | 85,000 | 63,000 | 58,000 | 11,000 | -63,000 | 13,000 | 17,000 | 22,000 | 317,000 | 33,000 | 187,000 | -2,331,000 | 580,000 | 180,000 | 210,000 | -422,000 | 1,284,000 | 300,000 | ||||||||||||||||||||||||||||||||||||||||||
net income | 150,049,000 | -141,591,000 | 175,225,000 | 165,160,000 | 118,095,000 | 137,012,000 | 137,011,000 | 93,245,000 | 76,823,000 | 85,388,000 | 81,837,000 | 74,754,000 | 39,615,000 | 57,702,000 | 61,634,000 | 22,685,000 | 60,108,000 | 66,770,000 | 216,587,000 | 91,458,000 | 27,895,000 | 73,164,000 | 36,207,000 | 25,817,000 | -6,103,000 | -34,397,000 | -25,015,000 | -14,624,000 | 1,796,000 | -2,126,000 | -27,850,000 | -22,893,000 | -27,461,000 | 123,882,000 | 2,749,000 | -30,763,000 | -32,897,000 | -27,386,000 | -28,946,000 | -26,875,000 | -19,816,000 | 4,318,000 | -24,460,000 | 3,019,000 | -15,108,000 | -5,274,000 | -20,280,000 | -16,273,000 | -26,548,000 | -21,986,303 | -19,292,368 | -22,911,511 | -19,288,369 | -4,405,856 | -20,005,846 | -14,021,119 | -15,119,181 | -18,415,614 | 5,165,193 | 3,116,288 | -11,787,477 | -7,545,979 | -13,910,282 | -12,150,923 | -11,787,477 | -26,531,978 | -10,872,158 | -17,060,025 | -14,725,364 | -16,825,654 | -10,872,158 | -11,002,390 | -9,953,997 | -8,708,391 | -7,028,782 | -4,801,707 | -3,357,304 | -4,377,963 | -3,651,037 | -3,232,791 | -3,490,194 |
yoy | 27.06% | -203.34% | 27.89% | 77.12% | 53.72% | 60.46% | 67.42% | 24.74% | 93.92% | 47.98% | 32.78% | 229.53% | -34.09% | -13.58% | -71.54% | -75.20% | 115.48% | -8.74% | 498.19% | 254.25% | -557.07% | -312.70% | -244.74% | -276.54% | -439.81% | 1517.92% | -10.18% | -36.12% | -106.54% | -101.72% | -1113.10% | -25.58% | -16.52% | -552.36% | -109.50% | 14.47% | 66.01% | -734.23% | 18.34% | -990.20% | 31.16% | -181.87% | 20.61% | -118.55% | -43.09% | -76.01% | 5.12% | -28.97% | 37.64% | 399.02% | -3.57% | 63.41% | 27.58% | -76.08% | -487.32% | -549.93% | 28.26% | 144.05% | -137.13% | -125.65% | 0.00% | -71.56% | 27.94% | -28.78% | -19.95% | 57.69% | 0.00% | 55.06% | 47.93% | 93.21% | 54.68% | 129.13% | 196.49% | 98.91% | 92.51% | 48.53% | -3.81% | ||||
qoq | -205.97% | -180.81% | 6.09% | 39.85% | -13.81% | 0.00% | 46.94% | 21.38% | -10.03% | 4.34% | 9.48% | 88.70% | -31.35% | -6.38% | 171.69% | -62.26% | -9.98% | -69.17% | 136.82% | 227.87% | -61.87% | 102.07% | 40.24% | -523.02% | -82.26% | 37.51% | 71.05% | -914.25% | -184.48% | -92.37% | 21.65% | -16.63% | -122.17% | 4406.44% | -108.94% | -6.49% | 20.12% | -5.39% | 7.71% | 35.62% | -558.92% | -117.65% | -910.20% | -119.98% | 186.46% | -73.99% | 24.62% | -38.70% | 20.75% | 13.96% | -15.80% | 18.78% | 337.79% | -77.98% | 42.68% | -7.26% | -17.90% | -456.53% | 65.75% | -126.44% | 56.21% | -45.75% | 14.48% | 3.08% | -55.57% | 144.04% | -36.27% | 15.85% | -12.48% | 54.76% | -1.18% | 10.53% | 14.30% | 23.90% | 46.38% | 43.02% | -23.31% | 19.91% | 12.94% | -7.38% | |
net income margin % | 39.83% | -31.34% | 49.46% | 50.71% | 44.59% | 45.98% | 47.23% | 40.30% | 39.22% | 37.12% | 37.88% | 33.82% | 24.43% | 31.79% | 29.49% | 14.89% | 51.25% | 65.46% | 186.99% | 67.02% | 31.33% | 60.12% | 55.43% | 46.75% | -24.07% | -64.10% | -54.11% | -37.36% | 3.15% | -3.53% | -108.98% | -65.03% | -88.95% | 65.35% | 4.31% | -91.15% | -111.26% | -70.22% | -90.87% | -80.62% | -46.63% | 8.27% | -117.71% | 6.96% | -80.94% | -17.36% | -138.85% | -88.51% | -221.86% | -175.91% | -120.48% | -158.52% | -163.00% | -20.22% | -375.04% | -180.75% | -203.21% | -763.76% | 22.51% | 13.44% | -342.49% | -117.97% | -459.25% | -378.14% | -342.49% | -332.93% | -441.56% | -1196.22% | -531.15% | -549.47% | -441.56% | -767.13% | -551.31% | -650.90% | -745.46% | -677.71% | -414.37% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
earnings per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 1.27 | -1.16 | 1.49 | 1.36 | 0.96 | 1.08 | 1.08 | 0.73 | 0.61 | 0.65 | 0.62 | 0.57 | 0.29 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 1.22 | -1.12 | 1.43 | 1.33 | 0.93 | 1.06 | 1.05 | 0.72 | 0.6 | 0.65 | 0.61 | 0.56 | 0.29 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 118,144 | 119,840 | 117,219 | 121,343 | 123,215 | 126,827 | 126,850 | 127,116 | 126,941 | 131,927 | 131,965 | 131,730 | 135,027 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 122,875 | 123,904 | 122,331 | 124,158 | 126,644 | 129,424 | 130,134 | 129,222 | 128,887 | 134,197 | 134,083 | 133,543 | 137,900 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent liability fair value measurement gain | 13,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before income taxes | 117,743,000 | 96,028,000 | 101,175,000 | 101,760,000 | 93,156,000 | 52,238,000 | 70,791,000 | 73,707,000 | 30,011,000 | 74,409,000 | 54,810,000 | 74,106,000 | 91,516,000 | 28,086,000 | 73,249,000 | 36,270,000 | 25,875,000 | -6,092,000 | 1,818,000 | -19,496,000 | -27,850,000 | -26,575,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inducement expense related to convertible notes | -2,712,000 | -20,960,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | -0.05 | -0.07 | -0.06 | -0.05 | -0.06 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.43 | 0.45 | 0.16 | 0.44 | 0.47 | 1.53 | 0.64 | 0.2 | 0.54 | 0.27 | 0.19 | -0.04 | 0.01 | -0.01 | -0.19 | 0.91 | 0.02 | -0.21 | 0.02 | -0.003 | 0.05 | 0.03 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.42 | 0.44 | 0.16 | 0.43 | 0.46 | 1.48 | 0.62 | 0.19 | 0.51 | 0.25 | 0.19 | -0.04 | 0.01 | -0.01 | -0.19 | 0.9 | 0.02 | -0.21 | 0.02 | -0.003 | 0.05 | 0.03 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares used in computing net income per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -526 | 136,527 | 137,937 | 137,658 | -169 | 142,021 | 142,487 | 137,952 | -369 | 136,578 | 135,935 | 137,186 | 144,743 | 203 | 143,949 | 1,786 | 141,190 | 127,958 | 126,144 | 27,664,689.25 | 112,305,002 | 112,063,665 | 25,570,726 | 103,223,352 | 102,671,410 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -411 | 139,387 | 142,216 | 141,277 | -856 | 146,690 | 147,624 | 148,540 | 1,492 | 142,081 | 138,084 | 137,186 | 147,474 | 203 | 143,949 | 4,435 | 143,236 | 127,958 | 134,507 | 27,664,689.25 | 112,305,002 | 112,063,665 | 25,570,726 | 105,009,189 | 104,393,835 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of product sales | 15,922,000 | 21,587,000 | 18,589,000 | 23,018,000 | 18,219,000 | 26,272,000 | 5,568,000 | 5,740,000 | 5,787,000 | 16,687,000 | 22,333,000 | 1,877,000 | 4,649,000 | 5,622,000 | 626,000 | 836,000 | 3,052,000 | 7,488,000 | 8,332,000 | 7,788,000 | 7,544,000 | 8,002,000 | 9,134,000 | 8,308,000 | 7,762,000 | 8,427,000 | 6,180,000 | 8,144,000 | 6,494,000 | 6,147,000 | 5,141,000 | 5,924,000 | 5,520,000 | 3,540,128 | 682,713 | 1,283,949 | 738,971 | 653,884 | 226,635 | 143,120 | 70,761 | 56,159 | 11,723 | 178,235 | 5,660 | 833,344 | 102,638 | 83,539 | 5,660 | 106,855 | 130,720 | 45,097 | 4,204 | 127,288 | 130,720 | 37,126 | 37,190 | ||||||||||||||||||||||||
net loss before income taxes | -9,447,750 | -25,002,000 | -14,607,000 | -22,860,000 | -27,274,000 | -30,583,000 | -32,687,000 | -27,808,000 | -27,662,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | -0.05 | -0.07 | -0.06 | -0.05 | -0.06 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | -0.065 | -0.17 | -0.1 | -0.16 | -0.19 | -0.23 | -0.26 | -0.148 | -0.23 | -0.16 | -0.073 | -0.19 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares used in computing net loss per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 36,358.75 | 146,136 | 145,411 | 143,568 | 142,656 | 134,013 | 128,615 | 31,971.5 | 128,154 | 127,615 | 31,531.75 | 126,921 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | 121,551,000 | 3,329,000 | -3,490,194 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net loss per share | -0.12 | -0.04 | -0.16 | -0.13 | -0.22 | -0.19 | -0.17 | -0.2 | -0.17 | -0.14 | -0.13 | -0.02 | -0.16 | -0.13 | -0.13 | -0.27 | -0.14 | -0.21 | -0.18 | -0.21 | -0.14 | -0.14 | -0.13 | -0.11 | -0.09 | -0.07 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares used in computing basic and diluted net loss per share | 125,299 | 533 | 124,041 | 123,710 | 118,943 | 250,992 | 112,765,155 | 112,486,211 | 112,416,792 | 107,589,514 | 91,610,830 | 9,271,239 | 89,570,540 | 91,766,799 | 91,610,830 | 7,316,480 | 80,293,800 | 82,990,107 | 82,429,868 | 460,093 | 80,293,800 | 79,454,496 | 78,300,319 | 1,058,800 | 76,502,867 | 73,217,967 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest and other income | 18,046.75 | 23,991 | 26,979 | 21,217 | 14,146.5 | 12,360 | 20,357 | 669 | 21,597.75 | 29,318 | 1,155 | 669 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per share | -0.11 | -0.18 | -0.13 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | -12,286,536.5 | -20,005,846 | -14,021,119 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive loss | -15,119,181 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues under collaboration agreements | 1,302,474.25 | 2,194,325 | 1,246,205 | 2,694,164 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | -1,481,473 | 327,561 | 23,695 | 33,378 | 138,293 | 327,561 | 372,180 | 879,469 | 1,219,039 | 1,280,871 | 1,031,007 | 723,107 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations | -4,555,694.25 | -8,309,653 | -4,080,411 | -4,668,805 | -3,826,037 | -3,414,973 | -3,673,040 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenue under collaborative agreements | 623,129 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total expenses | 4,890,626 | 5,095,131 | 4,188,514 | 3,534,635 | 3,746,321 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | -0.05 | -0.07 | -0.06 | -0.05 | -0.06 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares used in computing net loss per share, basic and diluted | 69,984,931 | 941,064 | 62,731,254 | 61,841,867 | 60,456,462 |
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 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 309,749,000 | 133,820,000 | 419,665,000 | 61,861,000 | 176,328,000 | 115,850,000 | 154,318,000 | 187,864,000 | 164,627,000 | 118,370,000 | 274,227,000 | 221,165,000 | 96,383,000 | 234,195,000 | 147,159,000 | 90,932,000 | 117,835,000 | 118,719,000 | 491,683,000 | 446,966,000 | 499,450,000 | 147,703,000 | 65,741,000 | 133,606,000 | 104,820,000 | 120,179,000 | 59,202,000 | 67,041,000 | 60,595,000 | 57,936,000 | 55,019,000 | 55,173,000 | 98,012,000 | 168,740,000 | 164,397,000 | 114,745,000 | 45,188,000 | 61,207,000 | 61,233,000 | 69,093,000 | 71,514,000 | 67,769,000 | 44,287,000 | 46,375,000 | 56,135,000 | 76,570,000 | 27,356,947 | 17,492,131 | 27,927,551 | 39,017,804 | 99,901,264 | 87,614,891 | 102,041,617 | 116,608,304 | 52,825,527 | 66,329,358 | 79,116,705 | 73,829,299 | 83,255,848 | 89,840,588 | 41,312,426 | 55,176,316 | 67,464,506 | 77,635,792 | 89,240,763 | 62,065,063 | 63,715,906 | 72,493,045 | 82,410,139 | 92,558,408 | 97,679,085 | 105,114,751 | 100,595,143 | 70,970,875 | 44,189,403 | 16,100,911 | 15,099,757 | 17,570,501 | |||
marketable securities, available-for-sale | 8,873,000 | 9,000,000 | 282,298,000 | 486,316,000 | 571,594,000 | 480,224,000 | 511,988,000 | 341,166,000 | 298,824,000 | 217,630,000 | 209,055,000 | 127,110,000 | 179,225,000 | 128,599,000 | 118,425,000 | 118,428,000 | 668,305,000 | 622,203,000 | 324,237,000 | 308,343,000 | 264,856,000 | 220,310,000 | 280,965,000 | 251,840,000 | 263,363,000 | 301,083,000 | 178,796,000 | 220,424,000 | 268,122,000 | 296,590,000 | 309,347,000 | 343,721,000 | 335,682,000 | 300,474,000 | 152,525,000 | 182,788,000 | 133,797,000 | 159,845,000 | 168,757,000 | 169,545,000 | 52,204,000 | 72,946,000 | 84,212,000 | 88,089,000 | 91,513,000 | 87,919,000 | 44,145,697 | 47,818,851 | 48,082,636 | 48,408,220 | |||||||||||||||||||||||||||||||
accounts receivable, net and contract assets | 457,989,000 | 441,273,000 | 346,035,000 | 316,339,000 | 304,621,000 | 308,455,000 | 285,743,000 | 214,524,000 | 195,902,000 | 217,325,000 | 246,179,000 | 194,883,000 | 233,302,000 | 189,368,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories | 155,467,000 | 176,475,000 | 185,796,000 | 181,505,000 | 164,868,000 | 141,860,000 | 131,412,000 | 159,312,000 | 168,541,000 | 127,601,000 | 128,921,000 | 132,406,000 | 107,521,000 | 100,123,000 | 103,276,000 | 97,615,000 | 47,761,000 | 53,908,000 | 55,978,000 | 58,554,000 | 58,343,000 | 60,747,000 | 57,697,000 | 48,271,000 | 41,452,000 | 29,359,000 | 36,051,000 | 43,900,000 | 31,241,000 | 22,625,000 | 18,285,000 | 8,404,000 | 4,393,000 | 5,146,000 | 9,331,000 | 15,172,000 | 14,290,000 | 12,852,000 | 10,755,000 | 10,345,000 | 11,101,000 | 7,723,000 | 7,482,000 | 6,916,000 | 7,114,000 | 6,765,000 | 6,169,982 | 3,846,290 | 2,466,999 | 2,737,387 | 2,670,696 | 2,186,063 | 1,783,894 | 1,496,783 | 567,263 | ||||||||||||||||||||||||||
prepaid expenses and other current assets | 70,958,000 | 64,639,000 | 94,955,000 | 76,652,000 | 44,617,000 | 38,951,000 | 43,515,000 | 84,931,000 | 45,690,000 | 48,613,000 | 49,478,000 | 38,885,000 | 37,007,000 | 45,024,000 | 51,039,000 | 45,595,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current assets | 1,003,036,000 | 825,207,000 | 1,328,749,000 | 1,122,673,000 | 1,262,028,000 | 1,085,340,000 | 1,126,976,000 | 987,797,000 | 873,584,000 | 746,424,000 | 879,006,000 | 765,745,000 | 615,019,000 | 739,013,000 | 653,201,000 | 541,938,000 | 988,689,000 | 926,287,000 | 1,017,299,000 | 999,750,000 | 941,719,000 | 554,764,000 | 498,895,000 | 500,358,000 | 467,971,000 | 543,436,000 | 342,041,000 | 391,706,000 | 409,036,000 | 427,849,000 | 429,926,000 | 462,032,000 | 484,470,000 | 510,372,000 | 353,345,000 | 340,834,000 | 222,354,000 | 272,605,000 | 284,344,000 | 297,035,000 | 153,090,000 | 168,442,000 | 153,329,000 | 158,600,000 | 175,623,000 | 190,914,000 | 95,195,394 | 102,818,028 | 100,420,847 | 111,110,478 | 131,027,935 | 105,618,569 | 119,731,075 | 132,565,976 | 63,987,497 | 76,968,519 | 88,013,451 | 79,192,091 | 89,498,434 | 98,430,800 | 49,324,302 | 62,677,320 | 74,441,743 | 83,405,811 | 93,648,975 | 66,180,998 | 74,012,788 | 78,229,346 | 86,116,203 | 96,620,736 | 101,177,058 | 108,075,769 | 102,944,110 | 73,294,524 | 45,593,550 | 17,332,034 | 16,453,870 | 18,581,699 | |||
property and equipment | 82,230,000 | 82,137,000 | 71,420,000 | 71,520,000 | 72,816,000 | 75,035,000 | 74,490,000 | 75,000,000 | 78,071,000 | 74,944,000 | 74,669,000 | 74,559,000 | 77,964,000 | 75,570,000 | 36,674,000 | 37,091,000 | 8,513,000 | 8,794,000 | 9,588,000 | 10,132,000 | 10,366,000 | 10,593,000 | 10,252,000 | 11,169,000 | 11,752,000 | 10,855,000 | 15,398,000 | 15,079,000 | 14,542,000 | 7,465,000 | 6,790,000 | 4,789,000 | 4,937,000 | 3,520,000 | 3,232,000 | 3,330,000 | 3,741,000 | 4,407,000 | 4,682,000 | 4,440,000 | 2,686,000 | 2,594,000 | 2,732,000 | 3,249,000 | 3,343,000 | 3,628,000 | 3,421,506 | 4,935,928 | 4,576,506 | 3,975,052 | 3,700,462 | 2,363,650 | 2,016,809 | 2,152,934 | 1,771,048 | 1,274,753 | 1,495,639 | 1,741,192 | 1,846,899 | 1,960,935 | 2,161,549 | 2,486,127 | 2,708,016 | 2,703,592 | 2,646,666 | 2,745,803 | 2,549,925 | 2,523,767 | 2,439,765 | 2,251,099 | 2,283,316 | 1,916,932 | 1,182,661 | 572,026 | 497,770 | 460,834 | 369,442 | 367,142 | |||
prepaid expenses and other assets | 50,915,000 | 53,551,000 | 55,698,000 | 56,371,000 | 55,609,000 | 80,596,000 | 80,151,000 | 52,481,000 | 17,319,000 | 17,816,000 | 18,115,000 | 18,409,000 | 25,240,000 | 26,301,000 | 25,783,000 | 26,283,000 | 41,026,000 | 40,482,000 | 33,302,000 | 32,691,000 | 30,679,000 | 28,274,000 | 31,941,000 | 29,240,000 | 28,587,000 | 33,373,000 | 27,248,000 | 28,122,000 | 20,914,000 | 20,693,000 | 19,619,000 | 21,152,000 | 19,809,000 | 13,879,000 | 12,397,000 | 13,656,000 | 16,627,000 | 6,062,000 | 3,632,000 | 22,509,000 | 9,879,000 | 10,266,000 | 9,623,000 | 8,945,000 | 7,966,000 | 8,704,000 | 8,425,684 | 9,139,014 | 11,111,833 | 10,571,334 | 12,752,888 | 11,353,342 | 10,218,468 | 8,910,059 | 8,332,242 | 4,297,814 | 4,317,105 | 3,382,993 | 3,720,896 | 4,891,556 | 4,676,229 | 4,320,707 | 1,573,777 | 2,942,015 | 2,711,585 | 3,072,336 | 2,591,149 | 3,715,018 | 1,895,820 | 2,252,861 | 2,014,680 | 1,830,827 | 1,326,775 | 1,295,675 | 428,268 | ||||||
goodwill | 582,323,000 | 580,360,000 | 416,821,000 | 416,821,000 | 416,821,000 | 416,821,000 | 416,821,000 | 416,821,000 | 416,821,000 | 416,821,000 | 416,821,000 | 416,821,000 | 416,223,000 | 409,049,000 | 199,481,000 | 199,481,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | 951,955,000 | 981,467,000 | 348,544,000 | 366,306,000 | 384,068,000 | 401,830,000 | 419,592,000 | 437,354,000 | 455,116,000 | 472,879,000 | 490,641,000 | 510,982,000 | 528,817,000 | 546,652,000 | 948,904,000 | 976,097,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 2,260,000 | 2,601,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | |||||||||||||||||||||||||||||||||||||||||
total assets | 2,672,719,000 | 2,525,323,000 | 2,221,232,000 | 2,053,899,000 | 2,196,532,000 | 2,063,477,000 | 2,118,030,000 | 1,969,453,000 | 1,841,527,000 | 1,733,270,000 | 1,892,662,000 | 1,810,440,000 | 1,699,447,000 | 1,841,511,000 | 1,864,543,000 | 1,781,390,000 | 1,162,248,000 | 1,104,429,000 | 1,185,420,000 | 1,025,863,000 | 966,582,000 | 579,924,000 | 524,029,000 | 526,997,000 | 492,353,000 | 565,874,000 | 370,356,000 | 417,830,000 | 429,109,000 | 440,248,000 | 444,507,000 | 474,754,000 | 495,469,000 | 519,945,000 | 357,149,000 | 344,786,000 | 226,767,000 | 261,515,000 | 282,498,000 | 296,127,000 | 309,096,000 | 181,789,000 | 158,734,000 | 174,047,000 | 159,125,000 | 165,977,000 | 164,626,000 | 182,052,000 | 197,687,000 | 101,792,592 | 110,145,126 | 107,387,338 | 116,866,295 | 134,728,397 | 107,982,219 | 121,747,884 | 134,718,910 | 65,758,545 | 78,243,272 | 89,509,090 | 80,933,283 | 91,345,333 | 100,391,735 | 51,485,851 | 65,163,447 | 77,149,759 | 86,109,403 | 96,295,641 | 68,926,801 | 76,562,713 | 80,753,113 | 88,555,968 | 98,871,835 | 103,460,374 | 109,992,701 | 104,126,771 | 73,866,550 | 46,091,320 | 17,811,703 | 16,842,147 | 18,971,676 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 14,098,000 | 20,899,000 | 15,360,000 | 18,691,000 | 20,074,000 | 10,249,000 | 12,398,000 | 15,430,000 | 13,325,000 | 11,816,000 | 19,318,000 | 10,120,000 | 8,695,000 | 17,693,000 | 18,166,000 | 12,232,000 | 1,266,000 | 1,541,000 | 3,322,000 | 4,563,000 | 535,000 | 1,928,000 | 433,000 | 4,067,000 | 8,320,000 | 6,434,000 | 4,314,000 | 12,467,000 | 4,089,000 | 4,079,000 | 3,331,000 | 6,187,000 | 3,628,000 | 7,948,000 | 4,152,000 | 5,650,000 | 3,079,000 | 4,641,000 | 3,650,000 | 6,211,000 | 4,437,000 | 4,138,000 | 3,299,000 | 4,342,000 | 3,910,000 | 8,658,000 | 3,134,757 | 5,591,763 | 7,480,982 | 2,884,794 | 2,271,689 | 3,526,839 | 2,087,432 | 3,011,181 | 7,556,859 | 1,219,905 | 1,731,663 | 1,450,993 | 3,820,368 | 1,828,069 | 2,101,349 | 4,250,024 | 2,820,491 | 5,121,914 | 5,430,644 | 5,303,100 | 6,668,791 | 4,140,976 | 2,814,512 | 3,398,587 | 3,055,637 | 2,729,727 | 1,548,430 | 1,072,178 | 2,017,395 | 1,428,044 | 1,106,262 | 1,621,122 | |||
accrued expenses | 140,369,000 | 156,193,000 | 111,183,000 | 115,591,000 | 130,305,000 | 128,851,000 | 96,417,000 | 117,930,000 | 118,314,000 | 100,678,000 | 95,200,000 | 105,431,000 | 79,978,000 | 96,516,000 | 74,317,000 | 84,101,000 | 19,133,000 | 24,441,000 | 18,335,000 | 19,274,000 | 16,098,000 | 20,483,000 | 25,795,000 | 21,258,000 | 26,811,000 | 55,649,000 | 45,679,000 | 45,561,000 | 43,663,000 | 49,529,000 | 43,020,000 | 35,030,000 | 31,889,000 | 39,601,000 | 32,370,000 | 26,934,000 | 24,935,000 | 25,733,000 | 23,851,000 | 21,791,000 | 18,926,000 | 14,821,000 | 12,813,000 | 15,023,000 | 16,455,000 | 12,272,000 | 14,920,446 | 20,624,501 | 15,289,431 | 9,177,574 | 7,783,447 | 8,041,673 | 7,529,322 | 7,184,794 | 5,615,574 | 8,864,705 | 9,465,723 | 8,238,267 | 8,605,569 | 5,052,723 | 4,134,661 | 4,084,015 | 6,083,854 | 5,749,610 | 4,721,593 | 4,473,621 | 3,995,897 | 3,705,304 | 3,338,896 | 2,942,071 | 2,502,259 | 1,976,594 | 1,454,459 | 1,187,146 | 1,011,153 | 1,206,630 | 928,258 | 818,007 | |||
current portion of long-term debt | 208,743,000 | 710,685,000 | 13,334,000 | 13,315,000 | 99,048,000 | 89,546,000 | 89,419,000 | 89,251,000 | 89,167,000 | 89,042,000 | 397,228,000 | 2,859,000 | 19,542,000 | 54,537,000 | 70,878,000 | 86,663,000 | 91,506,000 | 88,521,000 | 86,965,000 | 82,460,000 | 77,211,000 | 61,433,000 | 45,515,000 | 29,601,000 | 12,394,000 | 3,288,000 | 27,417,000 | 15,699,000 | 9,656,000 | 3,730,000 | 10,075,000 | 6,203,000 | 2,404,000 | 5,970,119 | 3,643,156 | 1,362,055 | |||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 363,210,000 | 177,092,000 | 837,228,000 | 134,282,000 | 150,379,000 | 139,100,000 | 108,815,000 | 133,360,000 | 131,639,000 | 112,494,000 | 115,185,000 | 116,393,000 | 91,919,000 | 130,789,000 | 109,384,000 | 199,512,000 | 111,691,000 | 117,147,000 | 113,153,000 | 114,251,000 | 107,421,000 | 421,385,000 | 26,976,000 | 26,073,000 | 42,002,000 | 85,637,000 | 108,041,000 | 135,417,000 | 138,662,000 | 149,361,000 | 139,119,000 | 132,429,000 | 119,224,000 | 131,328,000 | 102,048,000 | 82,615,000 | 61,708,000 | 52,660,000 | 38,885,000 | 64,223,000 | 44,851,000 | 35,039,000 | 26,209,000 | 34,593,000 | 31,721,000 | 36,360,000 | 25,453,032 | 39,623,816 | 32,833,250 | 19,750,581 | 18,946,153 | 21,038,759 | 16,147,588 | 16,680,775 | 17,301,840 | 13,792,405 | 31,543,057 | 12,603,739 | 15,343,066 | 11,781,294 | 11,061,745 | 13,760,587 | 14,396,949 | 15,813,104 | 15,168,415 | 13,330,451 | 14,218,418 | 11,062,360 | 9,408,869 | 9,602,641 | 8,864,121 | 8,261,024 | 6,001,356 | 5,156,256 | 4,250,540 | 2,757,039 | 2,425,789 | 2,693,267 | |||
long-term debt | 1,935,896,000 | 2,142,630,000 | 800,072,000 | 1,509,100,000 | 1,507,447,000 | 1,505,798,000 | 1,504,154,000 | 1,502,515,000 | 1,500,879,000 | 1,499,248,000 | 1,497,621,000 | 1,495,998,000 | 1,494,380,000 | 1,492,766,000 | 1,491,156,000 | 1,147,129,000 | 788,099,000 | 787,255,000 | 786,454,000 | 785,571,000 | 784,731,000 | 393,631,000 | 390,079,000 | 386,571,000 | 383,045,000 | 9,308,000 | 14,083,000 | 18,742,000 | 34,874,000 | 57,940,000 | 79,080,000 | 102,696,000 | 125,140,000 | 145,417,000 | 165,517,000 | 184,430,000 | 199,228,000 | 199,803,000 | 204,850,000 | 168,600,000 | 27,971,000 | 34,094,000 | 40,098,000 | 45,985,000 | 49,860,000 | 39,762,000 | 43,613,000 | 47,389,000 | 49,771,737 | 23,781,955 | 26,075,507 | 28,323,233 | 29,661,680 | ||||||||||||||||||||||||||||
other long-term liabilities | 106,448,000 | 113,863,000 | 71,799,000 | 77,769,000 | 56,436,000 | 54,758,000 | 40,406,000 | 30,507,000 | 31,201,000 | 37,720,000 | 28,422,000 | 30,875,000 | 29,573,000 | 30,433,000 | 5,418,000 | 5,551,000 | 171,000 | 544,000 | 1,609,000 | 2,267,000 | 2,809,000 | 3,466,000 | 3,793,000 | 4,627,000 | 5,097,000 | 4,180,000 | 6,407,000 | 6,532,000 | 7,149,000 | 2,118,000 | 2,203,000 | 2,314,000 | 2,479,000 | 814,000 | 540,000 | 710,000 | 326,000 | 1,178,000 | 600,000 | 3,906,000 | 3,746,000 | 3,429,000 | 3,127,000 | 2,759,000 | 2,854,000 | 2,343,000 | |||||||||||||||||||||||||||||||||||
deferred tax liabilities | 47,529,000 | 42,924,000 | 8,218,000 | 11,952,000 | 13,647,000 | 28,989,000 | 3,288,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities | 2,453,083,000 | 2,476,509,000 | 1,717,317,000 | 1,721,151,000 | 1,714,262,000 | 1,699,656,000 | 1,665,327,000 | 1,680,029,000 | 1,663,719,000 | 1,649,462,000 | 1,643,481,000 | 1,659,407,000 | 1,633,597,000 | 293,996,000 | 138,790,000 | 124,625,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | -32,481,000 | 42,999,000 | 41,352,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock - 0.001 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock - 0.001 par value... | 118,000 | 118,000 | 118,000 | 118,000 | 123,000 | 123,000 | 127,000 | 127,000 | 127,000 | 127,000 | 132,000 | 132,000 | 132,000 | 135,000 | 135,000 | 138,000 | 138,000 | 138,000 | 141,000 | 142,000 | 143,000 | 135,000 | 135,000 | 137,000 | 135,000 | 137,000 | 147,000 | 146,000 | 145,000 | 145,000 | 145,000 | 144,000 | 144,000 | 143,000 | 142,000 | 142,000 | 130,000 | 129,000 | 129,000 | 129,000 | 128,000 | 128,000 | 127,000 | 125,000 | 125,000 | 124,000 | 113,987 | 113,286 | 113,143 | 112,693 | 100,384 | 91,095 | |||||||||||||||||||||||||||||
additional paid-in capital | 27,386,000 | 12,002,000 | 23,909,000 | 7,596,000 | 61,886,000 | 30,747,000 | 11,794,000 | 2,409,000 | 25,537,000 | 12,068,000 | 27,368,000 | 13,177,000 | 271,169,000 | 261,713,000 | 256,347,000 | 407,229,000 | 461,897,000 | 501,186,000 | 625,483,000 | 646,184,000 | 688,318,000 | 667,677,000 | 695,066,000 | 814,095,000 | 803,782,000 | 789,483,000 | 780,457,000 | 769,382,000 | 756,978,000 | 744,359,000 | 731,044,000 | 718,553,000 | 707,086,000 | 559,659,000 | 545,751,000 | 538,585,000 | 531,390,000 | 518,647,000 | 512,657,000 | 502,980,000 | 485,014,000 | 480,044,000 | 475,249,000 | 361,929,935 | 356,449,825 | 351,843,228 | 349,459,065 | 347,314,658 | 345,244,876 | 343,283,575 | 341,088,827 | 255,817,772 | 253,557,547 | 251,721,011 | 248,300,828 | 245,502,670 | 243,261,452 | 181,739,270 | 180,513,941 | 178,821,852 | 175,854,683 | 171,779,912 | 132,216,125 | 128,948,064 | 127,628,664 | 125,525,748 | 124,140,964 | 122,685,443 | 121,122,922 | 119,937,129 | |||||||||||
accumulated other comprehensive loss | -12,703,000 | -6,939,000 | -2,068,000 | -1,486,000 | -9,278,000 | -1,615,000 | -922,000 | -1,836,000 | -2,017,000 | -2,791,000 | 22,000 | 240,000 | -277,000 | -478,000 | -736,000 | -870,000 | -450,000 | -53,000 | -61,000 | -49,000 | -40,000 | -27,000 | -39,309 | -29,131 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 204,835,000 | 54,786,000 | 502,146,000 | 361,033,000 | 477,964,000 | 359,869,000 | 397,629,000 | 260,618,000 | 167,373,000 | 90,550,000 | 222,285,000 | 140,448,000 | 65,694,000 | 143,217,000 | 85,515,000 | 23,881,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 219,636,000 | 48,814,000 | 503,915,000 | 332,748,000 | 482,270,000 | 363,821,000 | 452,703,000 | 289,424,000 | 177,808,000 | 83,808,000 | 249,181,000 | 151,033,000 | 65,850,000 | 169,798,000 | 96,991,000 | 293,171,000 | 260,256,000 | 196,953,000 | 281,674,000 | 119,748,000 | 67,595,000 | 151,047,000 | 98,988,000 | 105,577,000 | 58,042,000 | 91,765,000 | 245,353,000 | 260,052,000 | 260,047,000 | 248,887,000 | 239,738,000 | 254,925,000 | 265,064,000 | 208,366,000 | 72,389,000 | 58,165,000 | 9,920,000 | 29,472,000 | 31,799,000 | 50,229,000 | 37,545,000 | 39,940,000 | 55,299,000 | 66,748,000 | 11,143,677 | 31,681,060 | 48,853,719 | 51,189,777 | 69,234,318 | 81,060,411 | 10,900,116 | 27,055,163 | 20,053,396 | 13,515,349 | 20,351,456 | 35,003,715 | 6,903,389 | 16,600,485 | 26,434,558 | 3,924,086 | 15,379,996 | 30,885,809 | 39,654,037 | 49,271,052 | 57,767,924 | 64,912,893 | 70,755,192 | 40,903,649 | 23,081,235 | 15,054,664 | 14,416,358 | 16,278,409 | |||||||||
total liabilities and stockholders’ equity | 2,672,719,000 | 2,525,323,000 | 2,221,232,000 | 2,053,899,000 | 2,196,532,000 | 2,063,477,000 | 2,118,030,000 | 1,969,453,000 | 1,841,527,000 | 1,733,270,000 | 1,892,662,000 | 1,810,440,000 | 1,699,447,000 | 1,841,511,000 | 1,864,543,000 | 1,781,390,000 | 1,162,248,000 | 1,104,429,000 | 1,185,420,000 | 1,025,863,000 | 966,582,000 | 579,924,000 | 524,029,000 | 526,997,000 | 492,353,000 | 565,874,000 | 370,356,000 | 417,830,000 | 429,109,000 | 440,248,000 | 444,507,000 | 474,754,000 | 495,469,000 | 519,945,000 | 357,149,000 | 344,786,000 | 296,127,000 | 309,096,000 | 158,734,000 | 174,047,000 | 159,125,000 | 164,626,000 | 182,052,000 | 197,687,000 | 107,387,338 | 116,866,295 | 134,728,397 | 107,982,219 | 121,747,884 | 134,718,910 | 65,758,545 | 78,243,272 | 89,509,090 | 80,933,283 | 91,345,333 | 100,391,735 | 77,149,759 | 86,109,403 | 96,295,641 | 68,926,801 | 76,562,713 | 80,753,113 | 88,555,968 | 98,871,835 | 103,460,374 | 109,992,701 | 104,126,771 | 73,866,550 | 46,091,320 | 17,811,703 | 16,842,147 | 18,971,676 | |||||||||
deferred tax assets | 20,208,000 | 5,190,000 | 3,855,000 | 616,000 | 4,386,000 | 13,410,000 | 23,924,000 | 35,684,000 | 44,426,000 | 142,508,000 | 155,434,000 | 142,481,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -18,092,000 | -22,258,000 | -28,403,000 | -3,413,000 | 3,829,000 | 24,000 | -620,000 | -14,000 | -24,000 | -9,000 | 426,000 | 1,086,000 | 11,000 | 392,000 | 390,000 | 61,000 | 83,000 | 216,000 | 88,000 | -46,000 | 3,000 | -25,000 | 17,054 | 15,779 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, net and other contract assets | 234,210,000 | 231,072,000 | 90,975,000 | 112,099,000 | 153,196,000 | 88,391,000 | 97,730,000 | 62,551,000 | 32,219,000 | 27,656,000 | 33,582,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent liability | 13,888,000 | 15,472,000 | 15,472,000 | 129,772,000 | 130,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue, current portion | 667,000 | 842,000 | 3,246,000 | 3,246,000 | 3,586,000 | 4,131,000 | 1,746,000 | 1,746,000 | 2,245,000 | 1,247,000 | 1,746,000 | 1,746,000 | 748,000 | 748,000 | 4,012,000 | 4,012,000 | 3,511,000 | 6,511,000 | 4,247,000 | 4,247,000 | 4,247,000 | 4,247,000 | 1,247,000 | 6,568,000 | 4,093,000 | 4,516,000 | 4,093,000 | 9,892,000 | 8,096,000 | 8,804,000 | 5,789,000 | 6,424,000 | 6,367,000 | 5,153,000 | 5,153,000 | 13,026,000 | 7,397,829 | 7,437,433 | 6,419,681 | 6,326,158 | 8,891,017 | 9,470,247 | 6,530,834 | 6,484,800 | 4,129,407 | ||||||||||||||||||||||||||||||||||||
deferred revenue, net of current portion | 2,253,000 | 2,253,000 | 2,253,000 | 2,253,000 | 2,833,000 | 2,739,000 | 2,031,000 | 2,530,000 | 2,530,000 | 4,026,000 | 4,026,000 | 4,026,000 | 641,000 | 641,000 | 641,000 | 1,247,000 | 1,247,000 | 1,746,000 | 4,509,000 | 5,008,000 | 5,507,000 | 6,006,000 | 6,006,000 | 54,297,000 | 36,755,000 | 37,779,000 | 38,802,000 | 40,849,000 | 41,872,000 | 42,895,000 | 44,244,000 | 45,252,000 | 46,259,000 | 47,572,000 | 48,565,000 | 44,847,000 | 45,745,449 | 45,940,511 | 33,681,996 | 34,318,481 | 34,954,966 | 34,883,135 | 35,506,951 | 36,130,767 | 36,754,583 | 36,667,445 | 37,279,394 | 54,447,803 | 55,176,422 | 53,024,341 | 53,857,056 | 53,830,590 | 54,989,588 | 52,747,933 | 53,667,269 | 50,628,280 | 45,894,726 | 37,731,528 | 38,376,170 | 38,992,374 | 35,963,266 | 36,287,055 | 27,370,223 | 27,806,645 | 18,759,545 | ||||||||||||||||
accumulated other comprehensive gain | 1,227,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 113,762,000 | 37,401,000 | 29,749,000 | 59,442,000 | 40,744,000 | 28,164,000 | 30,005,000 | 26,574,000 | 22,133,000 | 14,695,000 | 14,473,000 | 12,452,000 | 17,679,000 | 23,227,000 | 25,543,000 | 8,392,000 | 9,738,000 | 7,725,000 | 8,275,000 | 12,895,000 | 10,956,000 | 9,097,084 | 24,521,742 | 10,831,828 | 10,375,733 | 15,703,087 | 4,464,273 | 5,687,096 | 5,550,830 | 2,262,465 | 6,237,904 | 4,495,792 | 1,731,325 | 2,328,268 | 2,622,076 | 2,253,771 | 2,020,746 | 4,243,909 | 1,589,750 | 893,093 | 476,837 | 7,264,410 | 1,495,855 | 1,160,990 | 1,130,384 | 779,825 | 416,888 | 401,932 | 552,789 | 533,387 | |||||||||||||||||||||||||||||||
accumulated income | 1,196,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -58,912,000 | -125,682,000 | -342,267,000 | -433,725,000 | -474,593,000 | -547,757,000 | -583,964,000 | -609,781,000 | -603,678,000 | -569,281,000 | -544,266,000 | -529,642,000 | -531,438,000 | -529,311,000 | -501,461,000 | -478,569,000 | -522,371,000 | -646,253,000 | -649,002,000 | -618,239,000 | -557,955,000 | -529,010,000 | -502,135,000 | -486,976,000 | -462,516,000 | -465,535,000 | -445,153,000 | -424,873,000 | -408,600,000 | -382,052,199 | -360,065,896 | -340,773,528 | -317,862,017 | -298,573,648 | -294,167,792 | -274,161,946 | -260,140,827 | -245,021,646 | -226,606,032 | -231,771,225 | -234,887,512 | -225,251,795 | -208,358,121 | -195,948,545 | -183,797,622 | -172,010,145 | -159,345,293 | -145,435,011 | -128,374,986 | -113,649,622 | -96,823,968 | -85,951,810 | -74,949,420 | -64,995,423 | -56,287,032 | -49,258,251 | -44,456,544 | -41,099,240 | -36,721,277 | -33,070,239 | -29,837,448 | ||||||||||||||||||||
liabilities and stockholders’ deficit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ deficit: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ deficit | -58,499,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ deficit | 226,767,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and available-for-sale marketable securities | 204,981,000 | 108,339,000 | 135,623,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
working capital | 201,947,000 | 109,315,000 | 136,990,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 44,618,000 | 53,223,000 | 54,634,000 | 3,707,795 | 20,345,671 | 2,914,479 | 2,917,129 | 4,900,502 | 4,825,735 | 5,426,548 | 5,492,604 | 4,941,580 | 5,016,178 | 3,553,730 | 3,553,730 | 3,216,080 | 3,255,461 | 3,261,983 | 3,306,225 | 3,554,703 | 2,998,467 | 2,896,932 | 1,221,992 | 122,365 | 391,269 | 254,138 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid manufacturing costs | 14,960,000 | 16,740,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ (deficit) equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ (deficit) equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ (deficit) equity | -11,992,000 | -19,990,676 | -3,486,305 | -14,117,265 | -3,191,799 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ (deficit) equity | 282,498,000 | 101,792,592 | 110,145,126 | 51,485,851 | 65,163,447 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease financing obligation | 2,550,000 | 2,100,000 | 1,450,000 | 1,450,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent, net of current portion | 794,782 | 813,689 | 874,208 | 906,091 | 861,879 | 870,548 | 859,027 | 846,957 | 802,006 | 728,259 | 633,243 | 366,392 | 474,389 | 582,385 | 684,315 | 764,069 | 859,833 | 947,881 | 1,025,399 | 1,043,984 | 1,069,573 | 1,073,416 | 1,116,892 | 1,005,768 | 865,063 | 531,729 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liability | 18,268 | 921,460 | 678,700 | 436,849 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock — 0.001 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — 0.001 par value... | 114,534 | 112,709 | 112,411 | 103,990 | 103,648 | 103,610 | 102,033 | 100,581 | 92,010 | 91,882 | 91,682 | 89,657 | 82,947 | 81,554 | 81,113 | 80,099 | 79,508 | 77,904 | 77,003 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock – 0.001 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock – 0.001 par value... | 112,689 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory | 103,443 | 83,849 | 248,474 | 193,422 | 1,076,580 | 1,081,876 | 1,159,551 | 1,159,551 | 1,238,254 | 803,534 | 566,762 | 441,323 | 525,428 | 649,254 | 679,083 | 703,468 | 713,303 | 620,260 | 475,185 | 442,492 | 233,767 | 414,059 | 286,189 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock — .001 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — .001 par value... | 76,314 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 71,531 | 68,737 | 64,449 | 62,052 | 61,348 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in-capital | 85,288,662 | 64,111,738 | 51,711,492 | 47,424,545 | 46,054,509 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 18,835 | 18,835 | 22,835 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | 384,206 | 400,652 | 119,686 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | 613,150 | 539,402 | 605,323 |
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 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 150,049,000 | -141,591,000 | 175,225,000 | 165,160,000 | 118,095,000 | 137,012,000 | 137,011,000 | 93,245,000 | 76,823,000 | 85,388,000 | 81,837,000 | 74,754,000 | 39,615,000 | 57,702,000 | 61,634,000 | 22,685,000 | 60,108,000 | 66,770,000 | 216,587,000 | 91,458,000 | 27,895,000 | 73,164,000 | 36,207,000 | 25,817,000 | -6,103,000 | 1,796,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | 16,637,000 | 16,571,000 | 12,160,000 | 12,161,000 | 10,673,000 | 11,462,000 | 12,578,000 | 9,471,000 | 9,874,000 | 9,664,000 | 9,368,000 | 9,622,000 | 7,966,000 | 7,223,000 | 6,797,000 | 5,635,000 | 4,742,000 | 5,126,000 | 5,399,000 | 5,372,000 | 4,923,000 | 4,196,000 | 4,220,000 | 4,257,000 | 4,531,000 | 7,229,000 | 8,239,000 | 9,833,000 | 9,475,000 | 9,012,000 | 8,867,000 | 9,478,000 | 8,339,000 | 7,402,000 | 7,762,000 | 8,191,000 | 7,315,000 | 6,742,000 | 6,655,000 | 6,371,000 | 5,817,000 | 5,250,000 | 5,553,000 | 5,905,000 | 4,130,000 | 4,209,000 | 4,176,000 | 3,594,000 | 3,295,000 | 2,398,058 | 2,303,662 | 2,439,649 | 2,396,687 | 1,986,215 | 1,922,392 | 2,285,052 | 2,154,928 | 1,653,570 | 1,757,359 | 1,227,900 | 931,070 | 1,120,349 | 1,325,690 | 1,191,500 | 1,228,786 | 1,607,955 | 1,047,309 | 1,048,810 | 821,956 | 805,198 | 960,851 | 1,066,277 | 863,516 | 790,948 | 732,792 | |||||
depreciation and amortization | 4,221,000 | 3,304,000 | 2,658,000 | 2,740,000 | 2,687,000 | 2,653,000 | 2,598,000 | 2,569,000 | 2,443,000 | 2,931,000 | 2,737,000 | 2,793,000 | 2,622,000 | 2,562,000 | 2,010,000 | 1,143,000 | 778,000 | 773,000 | 751,000 | 735,000 | 738,000 | 800,000 | 803,000 | 824,000 | 857,000 | 1,042,000 | 1,002,000 | 1,034,000 | 990,000 | 590,000 | 612,000 | 620,000 | 566,000 | 493,000 | 496,000 | 570,000 | 602,000 | 644,000 | 654,000 | 623,000 | 489,000 | 459,000 | 402,000 | 395,000 | 421,000 | 458,000 | 464,000 | 443,000 | 397,000 | 333,450 | 301,777 | 297,036 | 294,664 | 283,261 | 286,168 | 272,202 | 237,793 | 244,210 | 238,682 | 286,750 | 326,181 | 343,763 | 364,533 | 389,372 | 410,257 | 395,176 | 368,491 | 351,432 | 328,639 | 290,789 | 280,504 | 248,379 | 228,206 | 213,529 | 153,196 | 123,131 | 86,635 | 172,702 | 109,640 | 52,985 |
amortization of intangible assets | 29,512,000 | 23,376,000 | 17,762,000 | 17,762,000 | 17,762,000 | 17,762,000 | 17,762,000 | 17,762,000 | 17,763,000 | 17,762,000 | 20,341,000 | 17,835,000 | 17,835,000 | 4,552,000 | 27,193,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount | 2,245,000 | 1,950,000 | 1,858,000 | 1,852,000 | 1,846,000 | 1,844,000 | 1,841,000 | 1,835,000 | 1,830,000 | 1,828,000 | 1,824,000 | 1,817,000 | 1,835,000 | 1,832,000 | 3,925,000 | 1,111,000 | 971,000 | 968,000 | 968,000 | 965,000 | 741,000 | 3,596,000 | 3,552,000 | 3,510,000 | 3,478,000 | 1,721,000 | 209,000 | 248,000 | 306,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of premium on marketable securities | -30,000 | -96,000 | -357,000 | -1,134,000 | -1,709,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease payments recognized | 214,000 | 271,000 | 170,000 | 257,000 | 253,000 | 204,000 | 354,000 | 301,000 | 320,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 3,428,000 | -16,768,000 | 27,354,000 | -7,094,000 | -2,858,000 | -15,292,000 | 292,000 | 14,241,000 | 1,291,000 | 9,423,000 | 9,702,000 | 11,507,000 | 3,874,000 | 14,676,000 | 25,701,000 | -13,298,000 | 12,926,000 | -12,953,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, net and contract assets | -19,547,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories | 27,379,000 | 18,781,000 | -1,101,000 | -14,540,000 | -586,000 | -7,726,000 | 1,980,000 | -21,402,000 | -40,233,000 | 1,469,000 | 3,634,000 | -24,737,000 | -7,250,000 | -2,945,000 | -5,511,000 | -15,323,000 | 6,298,000 | 2,219,000 | 2,725,000 | -86,000 | 2,513,000 | -3,050,000 | -9,426,000 | -6,819,000 | -12,093,000 | 6,692,000 | 7,849,000 | -12,659,000 | -8,616,000 | -4,341,000 | -9,881,000 | -4,010,000 | 752,000 | 4,185,000 | 5,841,000 | -882,000 | 333,000 | -1,771,000 | -2,097,000 | -410,000 | -856,000 | 1,612,000 | -3,378,000 | -241,000 | -1,076,000 | 510,000 | 198,000 | -349,000 | -595,000 | -2,323,692 | -1,379,291 | 270,388 | -66,691 | -484,633 | -402,169 | -287,111 | -929,520 | |||||||||||||||||||||||
prepaid expenses and other assets | -9,108,000 | 28,424,000 | -20,319,000 | -36,068,000 | -4,995,000 | 5,621,000 | 38,483,000 | -43,543,000 | 4,795,000 | -1,201,000 | -8,450,000 | 4,868,000 | 8,881,000 | 5,295,000 | -5,040,000 | -151,000 | -9,168,000 | -5,042,000 | -682,000 | -3,496,000 | -2,335,000 | 4,085,000 | -2,010,000 | -3,390,000 | 3,833,000 | -4,696,000 | -770,000 | -12,722,000 | -818,000 | 1,782,000 | 1,676,000 | -3,214,000 | -5,939,000 | -6,963,000 | 1,309,000 | 3,021,000 | 4,668,000 | 4,541,000 | 965,000 | 2,642,000 | -2,522,000 | -14,774,000 | 436,000 | -593,000 | -843,000 | -363,000 | -674,000 | 1,024,000 | -252,000 | -59,278 | 1,964,119 | -1,157,225 | 1,210,965 | -1,399,546 | -1,134,874 | -1,308,409 | -577,817 | -4,034,428 | -596,562 | -318,259 | 337,903 | 1,170,660 | -215,327 | -355,522 | -2,746,930 | 1,368,238 | -230,430 | 360,751 | -481,187 | 1,123,869 | -1,819,198 | 357,041 | -238,181 | -177,350 | -504,052 | -31,100 | -704,088 | -327,959 | -254,212 | -324,132 |
accounts payable and accrued expenses | -24,922,000 | 33,849,000 | -7,164,000 | -29,693,000 | 9,219,000 | 50,186,000 | -23,182,000 | 1,304,000 | 18,685,000 | -9,479,000 | -1,951,000 | 22,890,000 | -24,006,000 | 326,000 | -5,114,000 | 35,333,000 | -6,010,000 | 3,473,000 | -2,513,000 | 6,833,000 | -6,626,000 | -1,074,000 | -2,610,000 | -9,903,000 | -27,621,000 | 11,447,000 | -8,496,000 | 9,568,000 | -7,881,000 | 9,851,000 | 2,892,000 | 5,514,000 | -12,561,000 | 11,416,000 | 3,610,000 | 5,016,000 | -4,413,000 | 1,157,000 | 3,410,000 | -246,000 | -4,565,000 | 7,855,000 | 4,320,000 | 2,900,000 | -1,209,000 | -2,509,000 | -1,481,000 | -245,000 | 3,419,000 | -8,182,186 | 3,540,633 | 10,549,196 | 1,980,892 | -1,156,733 | 1,494,709 | 7,708 | -3,609,171 | 2,895,641 | -1,100,514 | 1,688,431 | -2,771,781 | 5,621,096 | 522,732 | -2,068,744 | -637,995 | -1,817,319 | 433,115 | 522,042 | -1,138,071 | 2,702,412 | 1,719,623 | -416,451 | 782,762 | 851,575 | 1,703,432 | 743,565 | -769,224 | 585,444 | -14,709 | 389,899 |
net cash from operating activities | 180,078,000 | 219,029,000 | 178,597,000 | 99,711,000 | 154,221,000 | 178,467,000 | 115,376,000 | 55,794,000 | 129,427,000 | 102,354,000 | 132,411,000 | 66,842,000 | 86,964,000 | 69,635,000 | 40,225,000 | 47,797,000 | 82,516,000 | 121,739,000 | 36,889,000 | 58,296,000 | 6,084,000 | 3,294,000 | -4,844,000 | -26,625,000 | -29,588,000 | -24,786,000 | -4,424,000 | 10,462,000 | -18,927,000 | -18,858,000 | -22,177,000 | 153,249,000 | 20,259,000 | -16,996,000 | -22,459,000 | -15,767,000 | -8,748,000 | -12,845,000 | -13,023,000 | -15,197,000 | -16,985,000 | 8,938,000 | -13,839,000 | -939,000 | -13,183,000 | -15,766,000 | -17,630,000 | -15,219,954 | -12,413,897 | -10,954,726 | -10,750,902 | -16,918,390 | -14,298,123 | -13,755,168 | -19,357,615 | -13,553,841 | -13,443,456 | 3,738,938 | -11,092,066 | -7,375,069 | -11,616,065 | -13,791,719 | -12,602,653 | -10,967,720 | -14,482,926 | -10,918,229 | -3,779,390 | -9,039,412 | -10,624,822 | -10,200,362 | -5,509,268 | -7,625,669 | 4,953,385 | -3,653,501 | 6,178,125 | -9,076,490 | -6,278,350 | -2,802,115 | ||
capital expenditures | -1,994,000 | -1,427,000 | -2,493,000 | -1,770,000 | -462,000 | -3,092,000 | -1,695,000 | -3,599,000 | -2,030,000 | -2,596,000 | -2,944,000 | 1,888,000 | -10,987,000 | -1,008,000 | -941,000 | -181,000 | -158,000 | -636,000 | -579,000 | 18,000 | 199,000 | -706,000 | 233,000 | -641,000 | -1,398,000 | -1,023,000 | -727,000 | -3,073,000 | -333,000 | -418,000 | -839,000 | -860,000 | -161,000 | -230,000 | -99,000 | -447,000 | -424,000 | -1,167,000 | -1,099,000 | -1,634,000 | -336,000 | -260,000 | -130,000 | -236,000 | -371,000 | -350,000 | -411,000 | -1,358,079 | -325,159 | -80,183 | -534,097 | -894,787 | 298,355 | -585,416 | 628,535 | -374,043 | -60,458 | -17,881 | -186,228 | -426,636 | 41,463 | -142,954 | -104,611 | -727,134 | 123,527 | -603,221 | -110,700 | -193,018 | -505,271 | -267,005 | -205,018 | -582,471 | -887,467 | 0 | -160,891 | -255,456 | -99,239 | -38,879 | ||
free cash flows | 178,084,000 | 217,602,000 | 176,104,000 | 97,941,000 | 153,759,000 | 175,375,000 | 113,681,000 | 52,195,000 | 127,397,000 | 99,758,000 | 129,467,000 | 68,730,000 | 75,977,000 | 68,627,000 | 39,284,000 | 47,616,000 | 82,358,000 | 121,103,000 | 36,310,000 | 58,314,000 | 6,283,000 | 2,588,000 | -4,611,000 | -27,266,000 | -30,986,000 | -25,809,000 | -5,151,000 | 7,389,000 | -19,260,000 | -19,276,000 | -23,016,000 | 152,389,000 | 20,098,000 | -17,226,000 | -22,558,000 | -16,214,000 | -9,172,000 | -14,012,000 | -14,122,000 | -16,831,000 | -17,321,000 | 8,678,000 | -13,969,000 | -1,175,000 | -13,554,000 | -16,116,000 | -18,041,000 | -16,578,033 | -12,739,056 | -11,034,909 | -11,284,999 | -17,813,177 | -13,999,768 | -14,340,584 | -18,729,080 | -13,927,884 | -13,503,914 | 3,721,057 | -11,278,294 | -7,801,705 | -11,574,602 | -13,934,673 | -12,707,264 | -11,694,854 | -14,359,399 | -11,521,450 | -3,890,090 | -9,232,430 | -11,130,093 | -10,467,367 | -5,714,286 | -8,208,140 | 4,065,918 | -3,653,501 | 6,017,234 | -9,331,946 | -6,377,589 | -2,840,994 | ||
investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | -8,846,000 | 0 | -4,956,000 | -102,760,000 | -139,639,000 | -51,444,000 | -303,974,000 | -93,420,000 | -198,763,000 | -21,294,000 | -161,698,000 | 0 | -109,919,000 | -29,519,000 | 0 | -40,874,000 | -184,815,000 | -369,161,000 | -41,428,000 | -120,946,000 | -120,980,000 | -64,697,000 | -83,251,000 | -14,980,000 | -63,257,000 | -148,177,000 | -7,898,000 | -66,014,000 | -167,670,000 | -38,469,000 | -62,728,000 | -95,254,000 | -114,661,000 | -199,439,000 | -36,856,000 | -107,062,000 | -54,830,000 | -3,008,000 | -14,005,000 | -11,968,000 | -126,431,000 | -25,122,000 | -13,176,000 | 1,000 | -33,185,000 | 233,000 | -1,000 | -24,111,000 | -65,005,000 | 0 | 0 | -1 | -48,946,615 | |||||||||||||||||||||||||||
proceeds from sales and maturities of marketable securities | 9,000,000 | 273,375,000 | 209,595,000 | 189,111,000 | 50,167,000 | 83,976,000 | 138,008,000 | 53,963,000 | 119,627,000 | 15,599,000 | 81,192,000 | 53,371,000 | 61,134,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from working capital adjustments on acquisition | 710,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -3,741,000 | -1,427,000 | -3,030,000 | -1,563,000 | -950,000 | -3,052,000 | -1,517,000 | -2,582,000 | -3,545,000 | -2,596,000 | -2,944,000 | 1,623,000 | -11,377,000 | -2,344,000 | -1,008,000 | -968,000 | -490,000 | -158,000 | -496,000 | -533,000 | -270,000 | -1,699,000 | -176,000 | -515,000 | -114,000 | -641,000 | -1,104,000 | -1,368,000 | -927,000 | -3,073,000 | -333,000 | -418,000 | -839,000 | -860,000 | -161,000 | -230,000 | -99,000 | -447,000 | -424,000 | -1,167,000 | -1,099,000 | -1,634,000 | -336,000 | -260,000 | -130,000 | -236,000 | -371,000 | -350,000 | -411,000 | -1,358,079 | -325,159 | -80,183 | -534,097 | -539,420 | -167,516 | -556,987 | -38,959 | -29,539 | -203,023 | -330,737 | -60,639 | -106,128 | -149,040 | -563,367 | -150,945 | -427,758 | -318,951 | -252,370 | -435,351 | -267,005 | -205,018 | -582,471 | -887,467 | |||||||
net cash from investing activities | -2,877,000 | -741,788,000 | 201,609,000 | 84,788,000 | -90,422,000 | 29,480,000 | -167,483,000 | -42,039,000 | -82,681,000 | -8,291,000 | -83,450,000 | 54,994,000 | -60,162,000 | -1,746,000 | -1,008,000 | -434,946,000 | -49,305,000 | -299,469,000 | -16,954,000 | -44,616,000 | -45,250,000 | 58,441,000 | -30,095,000 | 11,899,000 | 38,109,000 | -122,818,000 | 40,999,000 | 47,457,000 | 28,813,000 | 10,809,000 | 35,191,000 | -7,607,000 | -35,900,000 | -148,988,000 | 30,283,000 | -49,292,000 | 4,265,000 | 21,045,000 | 8,246,000 | -435,000 | -105,622,000 | -14,756,000 | 20,293,000 | 10,771,000 | -10,420,000 | 13,482,000 | 2,628,000 | -5,870,000 | -43,191,000 | 2,016,921 | -325,159 | -80,184 | -49,480,712 | -539,420 | -167,516 | -721,493 | 15,844 | -556,987 | -38,959 | -29,539 | -203,023 | -330,737 | -60,639 | -106,128 | -149,040 | -563,367 | -150,945 | -427,758 | -318,951 | -252,370 | -435,351 | -267,005 | -205,018 | -582,471 | -887,467 | -734,497 | -160,891 | -255,456 | -99,239 | -38,879 |
financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid related to net share settlement, net of proceeds from issuance of common stock under equity incentive plans | -1,613,000 | -489,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -1,613,000 | 239,515,000 | -22,402,000 | -298,966,000 | -3,321,000 | -246,415,000 | 18,561,000 | 9,482,000 | -489,000 | -249,920,000 | 4,101,000 | 2,446,000 | -164,614,000 | 6,329,000 | -12,400,000 | 367,818,000 | 624,000 | -156,011,000 | -60,068,000 | -44,757,000 | 338,701,000 | -27,399,000 | -43,854,000 | 13,593,000 | -48,624,000 | 210,420,000 | -19,250,000 | -16,225,000 | -21,730,000 | -18,354,000 | -16,418,000 | -16,374,000 | -12,651,000 | 82,000 | -890,000 | 135,845,000 | -3,382,000 | 279,000 | 476,000 | 5,420,000 | 144,446,000 | 1,731,000 | 437,000 | 3,773,000 | 7,157,000 | 2,471,000 | 795,000 | 1,201,000 | 110,034,000 | 23,067,849 | 2,303,636 | -55,343 | -251,846 | 29,744,183 | 38,913 | -90,026 | 83,124,548 | 606,997 | 695,068 | 1,578,007 | 1,868,540 | 1,121,066 | 60,204,866 | 33,957 | 463,503 | 1,359,801 | 3,028,900 | 38,521,687 | 2,447,498 | 514,643 | 1,143,079 | 319,098 | 593,609 | 772,474 | 453,690 | 34,012,266 | 20,764,238 | 6,300,663 | 2,345,152 | 1,279,301 |
net increase in cash and cash equivalents | 175,588,000 | 357,804,000 | 5,557,000 | -26,000 | -7,860,000 | 25,801,000 | -28,222,000 | 3,745,000 | 23,482,000 | -17,102,000 | 15,014,000 | -9,760,000 | -20,435,000 | 49,213,000 | 9,864,816 | -10,435,420 | -11,090,253 | -60,483,460 | 12,286,373 | -14,426,726 | -14,566,687 | 63,782,777 | -13,503,831 | -6,584,740 | 48,528,162 | -10,171,286 | -11,604,971 | -8,777,139 | -9,917,094 | -10,148,269 | -5,120,677 | -7,435,666 | 4,519,608 | 29,624,268 | 26,781,472 | |||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 136,421,000 | 0 | 0 | 0 | 0 | 43,292,000 | 0 | 0 | 0 | 61,389,000 | 0 | 0 | 0 | 27,357,000 | 0 | 0 | 0 | 99,501,264 | 0 | 0 | 0 | 52,825,527 | 0 | 0 | 0 | 83,255,848 | 0 | 0 | 0 | 67,464,506 | 0 | 0 | 0 | 63,715,906 | 0 | 0 | 0 | 97,679,085 | 0 | |||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 312,009,000 | 357,804,000 | 5,557,000 | -26,000 | -7,860,000 | 69,093,000 | -28,222,000 | 3,745,000 | 23,482,000 | 44,287,000 | 15,014,000 | -9,760,000 | -20,435,000 | 76,570,000 | 9,864,816 | -10,435,420 | -11,090,253 | 39,017,804 | 12,286,373 | -14,426,726 | -14,566,687 | 116,608,304 | -13,503,831 | -12,787,347 | 5,287,406 | 73,829,299 | -6,584,740 | 48,528,162 | -13,863,890 | 55,176,316 | -10,171,286 | -11,604,971 | 27,175,700 | 62,065,063 | -8,777,139 | -9,917,094 | -10,148,269 | 92,558,408 | 4,519,608 | |||||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash to the condensed consolidated balance sheets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 309,749,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 2,260,000 | 0 | 0 | 0 | -100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash | 312,009,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts accrued for purchases of property and equipment | 1,747,000 | 537,000 | -207,000 | 488,000 | -40,000 | -178,000 | -1,017,000 | 1,515,000 | 265,000 | 390,000 | 27,000 | 309,000 | -140,000 | -46,000 | 288,000 | 375,000 | -191,000 | 347,000 | -294,000 | 345,000 | 200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
right-of-use assets obtained in exchange for lease obligation | 170,000 | -307,000 | 637,000 | 95,000 | 456,000 | 1,156,000 | 224,000 | 1,242,000 | 631,000 | 406,000 | 0 | 139,000 | 179,000 | 52,000 | 20,000 | 1,589,000 | 732,000 | 0 | 165,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on marketable securities | 0 | 0 | 0 | -7,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of equipment | -149,000 | 0 | 94,000 | 0 | 49,000 | 0 | 0 | 80,000 | 2,000 | 0 | 0 | 44,000 | -574 | -336 | 0 | -656 | 5,111 | -1,178 | 4,508 | 5,101 | 0 | 0 | 0 | 2,685 | -5,225 | 925 | 0 | 9,029 | 2,558 | 0 | 3,168 | 1,405 | ||||||||||||||||||||||||||||||||||||||||||||||||
contingent liability fair value measurement adjustment | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
induced conversion expense related to 2027 and 2028 convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquired in-process research and development expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, net and other contract assets | -90,483,000 | -29,696,000 | -11,718,000 | 3,834,000 | -22,712,000 | -71,220,000 | -18,621,000 | 38,308,000 | -16,885,000 | 28,853,000 | -51,496,000 | 36,189,000 | -43,934,000 | -9,465,000 | -22,787,000 | 41,097,000 | -64,805,000 | 9,339,000 | 5,926,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of in-process research and development, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of 2024 convertible notes | 0 | 0 | 0 | -13,483,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of 2027 convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of 2028 convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2031 convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2032 convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for the induced conversion of 2027 and 2028 convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premium on repayment of 2027 convertible notes settled in cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premium on repayment of 2028 convertible notes settled in cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of capped calls on 2031 convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of capped calls on 2032 convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance cost | -639,000 | -462,000 | 0 | 0 | -95,000 | -329,000 | -68,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | -38,883,000 | -252,300,000 | 0 | 0 | -150,083,000 | -1,000 | -160,321,000 | -64,716,000 | -48,842,000 | -76,179,000 | -40,147,000 | -56,400,000 | -1,996,000 | -51,574,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock under equity incentive plans, net of taxes paid related to net share settlement | 4,146,000 | 16,481,000 | 3,585,000 | 18,561,000 | 2,380,000 | 4,101,000 | 2,446,000 | -1,048,000 | 6,969,000 | 2,636,000 | 3,821,000 | 624,000 | 4,310,000 | 4,648,000 | 4,180,000 | -602,000 | 12,748,000 | 12,546,000 | 18,382,000 | 19,717,000 | 8,131,000 | 2,075,000 | 4,467,000 | -449,000 | 2,063,000 | 3,538,000 | 3,141,000 | 4,977,000 | 5,090,000 | 3,703,000 | 4,376,000 | -393,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 60,478,000 | -38,468,000 | -33,546,000 | 23,237,000 | 46,257,000 | -155,857,000 | 87,036,000 | 56,227,000 | -26,903,000 | -884,000 | -372,964,000 | 44,717,000 | -52,484,000 | 351,747,000 | 81,962,000 | -67,865,000 | 28,786,000 | -15,359,000 | 60,977,000 | -7,839,000 | 6,446,000 | 2,659,000 | 2,917,000 | -154,000 | 4,343,000 | 49,652,000 | 69,557,000 | -21,576,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 115,850,000 | 0 | 0 | 0 | 118,370,000 | 0 | 0 | 0 | 234,695,000 | 0 | 0 | 0 | 119,219,000 | 0 | 0 | 0 | 148,203,000 | 0 | 0 | 0 | 120,679,000 | 0 | 0 | 0 | 58,436,000 | 0 | 0 | 0 | 169,240,000 | 0 | 0 | 0 | 67,264,000 | |||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | 176,328,000 | -38,468,000 | -33,546,000 | 23,237,000 | 164,627,000 | -155,857,000 | 53,062,000 | 124,282,000 | 96,883,000 | 87,036,000 | 56,227,000 | -26,903,000 | 118,335,000 | -372,964,000 | 44,717,000 | -52,484,000 | 499,950,000 | 81,962,000 | -67,865,000 | 28,786,000 | 105,320,000 | 60,977,000 | -7,839,000 | 6,446,000 | 61,095,000 | 2,917,000 | -154,000 | -42,839,000 | 98,512,000 | 4,343,000 | 49,652,000 | 69,557,000 | 45,688,000 | |||||||||||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash to the consolidated balance sheets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on marketable securities | 47,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid related to net share settlement, net of proceeds from issuance of common stock under equity incentive plan | -3,321,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of (premium) discount on marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recognition of deferred revenue | -175,000 | -921,000 | -451,000 | -623,000 | -499,000 | -499,000 | -498,000 | -249,000 | 0 | -3,264,000 | -606,000 | 501,000 | -3,499,000 | -499,000 | -499,000 | -499,000 | -499,000 | 0 | -1,834,000 | -2,320,000 | -1,869,000 | -600,000 | -1,723,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
induced conversion expense related to convertible notes | 0 | 0 | 0 | 0 | 20,960,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 1,000 | 1,000 | 0 | -3,000 | -6,000 | -4,000 | -6,000 | -9,000 | -3,000 | 11,000 | 1,000 | 3,000 | -11,000 | -2,000 | -10,000 | -13,000 | 12,000 | -5,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of business, net of cash acquired | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of term loan | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facilities | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of revolving credit facilities | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2028 convertible notes | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of capped call | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issued for conversion of 2024 convertible notes | 0 | 125,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of discount on marketable securities | -3,121,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of premium on marketable securities | -2,365,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease payments deferred | 220,000 | -265,000 | -244,000 | -211,000 | -183,000 | -183,000 | -183,000 | -182,000 | -203,000 | -270,000 | -268,000 | -221,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of (premium) discounts on marketable securities | -2,489,000 | -1,488,000 | -1,425,000 | -917,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2027 convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from in operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of assets | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | 124,282,000 | -137,812,000 | -70,728,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of (accretion of discounts) premiums on marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferral of unearned revenue | 0 | 0 | 22,337,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of right-of-use asset | 52,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -35,179,000 | -25,150,000 | -7,652,000 | 29,693,000 | -18,698,000 | 1,841,000 | 15,044,000 | -7,438,000 | -222,000 | -2,021,000 | 3,228,000 | 1,998,000 | 5,549,000 | 2,316,000 | 6,867,000 | -24,018,000 | 1,346,000 | -2,013,000 | 1,424,000 | -874,000 | 4,620,000 | -1,939,000 | -1,859,000 | 15,424,658 | -13,689,914 | -456,095 | 5,327,354 | -11,238,814 | 1,222,823 | -136,266 | -3,288,365 | 3,975,439 | -1,742,112 | -2,764,467 | 596,943 | 293,808 | -368,305 | -233,025 | 2,223,163 | -2,654,159 | -696,657 | -416,256 | 6,787,573 | -5,768,555 | -334,865 | -30,606 | -350,559 | -369,440 | -14,956 | 150,857 | -182,721 | 29,623 | 13,177 | 294,143 | ||||||||||||||||||||||||||
net cash provided by operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of marketable securities | 136,000,000 | 69,850,000 | 24,970,000 | 76,863,000 | 76,000,000 | 124,622,000 | 53,209,000 | 27,394,000 | 100,742,000 | 26,000,000 | 50,001,000 | 114,839,000 | 197,410,000 | 52,351,000 | 98,252,000 | 88,065,000 | 79,600,000 | 51,311,000 | 67,300,000 | 58,000,000 | 59,194,000 | 24,500,000 | 22,675,000 | 12,700,000 | 21,908,000 | 12,000,000 | 33,805,000 | 11,030,000 | 22,895,000 | 13,485,000 | 3,000,000 | 18,591,000 | 22,225,000 | |||||||||||||||||||||||||||||||||||||||||||||||
financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | 0 | 0 | 0 | -369,064,000 | 0 | 0 | -2,861,000 | -16,699,000 | -44,784,000 | -21,325,000 | -20,692,000 | -21,281,000 | -20,417,000 | -19,956,000 | -19,515,000 | -17,628,000 | -5,007,000 | -4,595,000 | -3,404,000 | -2,989,000 | 35,000 | -35,000 | -50,365,000 | -3,885,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of discounts on marketable securities | 185,000 | 259,000 | 541,000 | 573,000 | 594,000 | 351,000 | 280,000 | 188,000 | 9,000 | -472,000 | -797,000 | -936,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issued for induced conversion related to convertible notes | 0 | 0 | 7,865,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from (used) in operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | 0 | 0 | 0 | 784,875,000 | 1,000 | 0 | 54,959,000 | 148,046,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuances cost included in accounts payable | 95,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of premiums (accretion of discounts) on marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of property and equipment | 215,000 | 123,000 | 0 | 738,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of equipment | -34,000 | 0 | -597,000 | 378 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pending settlement of common stock repurchase | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferral of lease payments | -110,000 | -93,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used in) by operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(accretion of discounts) amortization of premiums on marketable securities | -705,000 | -565,000 | -209,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease payments (deferred) recognized | -155,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recognition of deferred rent | -60,000 | -56,000 | 45,000 | -114,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | -1,000 | 2,000 | 0 | 0 | 0 | 107,713,000 | 0 | 0 | 0 | 81,476,845 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -25,015,000 | -27,850,000 | -22,893,000 | -27,461,000 | 2,749,000 | -30,763,000 | -32,897,000 | -27,386,000 | -28,946,000 | -26,875,000 | -19,816,000 | 4,318,000 | -24,460,000 | 3,019,000 | -15,108,000 | -5,274,000 | -20,280,000 | -16,273,000 | -26,548,000 | -21,986,303 | -19,292,368 | -22,911,511 | -19,288,369 | -4,405,856 | -20,005,846 | -14,021,119 | -15,119,181 | -18,415,614 | 5,165,193 | 3,116,287 | -9,635,717 | -16,893,674 | -12,409,576 | -12,150,923 | -11,787,477 | -12,664,852 | -13,910,282 | -17,060,025 | -14,725,364 | -16,825,654 | -10,872,158 | -11,002,390 | -9,953,997 | -8,708,391 | -7,028,781 | -4,801,707 | -3,357,304 | -10,374,023 | -6,722,985 | -3,490,194 | ||||||||||||||||||||||||||||||
leasehold improvements paid by lessor | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense | -455,000 | 303,000 | 345,000 | 1,352,000 | 519,000 | 386,000 | 369,000 | 487,000 | 452,000 | 601,000 | 789,000 | 1,054,000 | 358,000 | 357,000 | 356,000 | 172,000 | 415,000 | 432,000 | 432,000 | 746,000 | -880,693 | 283,686 | 282,732 | 470,084 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment-in-kind interest expense on long-term debt | 4,032,000 | 3,674,000 | 3,588,000 | 1,890,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferral of rent expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferral (recognition) of rent expense | -80,000 | 26,000 | 132,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of premiums on marketable securities | 46,000 | 16,000 | 47,000 | 108,000 | 184,000 | 213,000 | 180,000 | 151,000 | 223,000 | 325,000 | 395,000 | 375,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock under equity incentive plans | 243,000 | 511,000 | 826,000 | 285,000 | 1,731,000 | 437,000 | 3,773,000 | 7,157,000 | 2,471,000 | -137,000 | 1,280,000 | 3,174,000 | 3,082,599 | 1,929,851 | 9,319 | 57,277 | 83,583 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 772,000 | -1,730,000 | -1,524,000 | 3,189,000 | -1,643,000 | -950,000 | -2,007,000 | 1,908,000 | -993,000 | -4,154,000 | 4,729,000 | -234,666 | 13,276,267 | -542,962 | -3,201,344 | -507,399 | 2,315,597 | -577,782 | 1,731,577 | 508,750 | -17,249,825 | 262,783 | -731,269 | 168,708 | -757,948 | -574,347 | -1,225,054 | 2,792,679 | -993,934 | 4,501,437 | 4,733,554 | 8,500,848 | -684,023 | -622,726 | 2,984,866 | -572,267 | 9,473,068 | -334,887 | 10,722,040 | -131,773 | 137,131 | |||||||||||||||||||||||||||||||||||||||
other liabilities | -93,000 | -97,000 | -70,000 | 366,000 | -69,000 | -63,000 | -68,000 | -47,000 | -20,000 | -21,000 | 73,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized property and liability associated with a build-to-suit lease arrangement | -2,550,000 | 450,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for tax withholding for restricted stock units vested | -79,000 | -853,000 | -64,662 | -309,123 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount on investments | -1,035,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of premiums on investments, net of accretion of discounts | 299,429 | 318,873 | 315,407 | 181,916 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent | -8,731 | -41,341 | -41,341 | 42,940 | -17,490 | 2,699 | 10,557 | 49,129 | 82,985 | 104,253 | 74,888 | -89,688 | -88,048 | -81,982 | -72,213 | -72,504 | -74,141 | -65,818 | 10,352 | 16,264 | 52,801 | -307 | 170,285 | 140,705 | 333,334 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposals of equipment | -6,988 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest and fees paid | 566,250 | 566,250 | 396,938 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment purchases in accounts payable and accrued expenses | -113,960 | 168,307 | 35,157 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposals of property and equipment | 15,844 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt, non-cash interest expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable for purchases of property and equipment | -355,367 | 465,871 | -585,416 | 628,535 | 182,944 | -21,499 | 11,658 | 16,795 | -95,899 | 102,102 | -36,826 | 44,429 | -163,767 | 274,472 | -175,463 | 208,251 | 59,352 | -69,920 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activies: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and restricted stock units | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 1,647,703 | 1,578,007 | 1,868,540 | 1,121,066 | 239,807 | 33,957 | 463,503 | 250,872 | 186,186 | 347,316 | 233,983 | 85,780 | 92,711 | 71,616 | 593,609 | 136,958 | 109,484 | 1,000,977 | 459,918 | 137,258 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory | -463,820 | -19,594 | 164,625 | -55,052 | 883,158 | 5,296 | 78,703 | -434,720 | -236,772 | -125,439 | 84,105 | 123,826 | 29,829 | 24,385 | 9,835 | -93,043 | -145,075 | -32,693 | 45,191 | -135,101 | -7,231 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of warrants | 1,108,929 | 2,842,714 | 0 | 2,213,515 | 428,863 | 1,050,368 | 635,516 | 344,206 | 968,212 | 357,909 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of stock options | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 5,287,406 | -9,426,549 | -12,288,190 | -1,650,843 | -3,031,283 | -4,032,437 | -1,561,693 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash (used in) provided by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of stock options for services | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | 415,480 | 911,815 | 577,982 | 273,092 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock and stock options for goods and services | 9,322 | 9,322 | 9,323 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -160,891 | -255,456 | -99,239 | -38,879 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock — net | 19,946,411 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 44,189,403 | 19,132,194 | 19,132,194 | 19,132,194 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 70,970,875 | 16,100,911 | 15,099,757 | 17,570,501 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options — net | 35,975 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of warrants — net | 6,163,405 | 2,309,177 | 1,279,301 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributed capital — net | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of contributed capital to common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of series c preferred stock to common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued cost for redemption of unexercised callable warrants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes |
