ImmunityBio Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
ImmunityBio Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | ||||||||||||||||||||||||||||||||||||||||
net income | -92,574,000 | -129,666,000 | -59,179,000 | -85,752,000 | -134,584,000 | -134,130,000 | -233,414,000 | -95,642,000 | -138,213,000 | -116,583,000 | -108,326,000 | -111,161,000 | -94,835,000 | -102,998,000 | -91,553,000 | -88,429,000 | -89,385,000 | -80,481,000 | -32,132,000 | -21,776,000 | -20,092,000 | -18,383,000 | -15,641,000 | -15,581,000 | -16,682,000 | -17,885,000 | -17,340,000 | -23,635,000 | -27,732,000 | -27,519,000 | -24,487,000 | -23,969,000 | -23,452,000 | -24,515,000 | -24,238,000 | -31,897,000 | -34,024,000 | -30,650,000 | -76,821,000 | -42,649,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||
change in fair value of related-party convertible note | -1,169,000 | 42,582,000 | ||||||||||||||||||||||||||||||||||||||
non-cash interest expense related to revenue interest liability | 10,019,000 | 13,266,000 | ||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 9,648,000 | 9,537,000 | 9,038,000 | 7,489,000 | 9,639,000 | 8,266,000 | 12,774,000 | 14,449,000 | 11,062,000 | 10,878,000 | 9,350,000 | 10,630,000 | 10,175,000 | 10,024,000 | 10,180,000 | 13,840,000 | 17,863,000 | 15,298,000 | 667,000 | 711,000 | 316,000 | 445,000 | 477,000 | 277,000 | 522,000 | 1,351,000 | 1,407,000 | 3,968,000 | 8,934,000 | 9,073,000 | 8,884,000 | 8,714,000 | 9,381,000 | 10,018,000 | 11,266,000 | 18,669,000 | 23,382,000 | 20,535,000 | 70,554,000 | 36,103,000 |
depreciation and amortization | 3,880,000 | 3,829,000 | 4,138,000 | 4,455,000 | 4,406,000 | 4,555,000 | 4,564,000 | 4,585,000 | 4,682,000 | 4,681,000 | 5,226,000 | 4,500,000 | 4,444,000 | 4,090,000 | 3,595,000 | 3,687,000 | 3,984,000 | 2,972,000 | 2,283,000 | 2,380,000 | 2,267,000 | 2,217,000 | 2,209,000 | 2,202,000 | 2,206,000 | 2,395,000 | 2,787,000 | 2,776,000 | 2,369,000 | 1,623,000 | 1,569,000 | 1,461,000 | 1,374,000 | 1,162,000 | 1,839,000 | 770,000 | 513,000 | 485,000 | 405,000 | 25,000 |
change in fair value of derivative liabilities | -1,931,000 | -5,578,000 | 6,607,000 | -1,614,000 | -21,194,000 | 2,724,000 | ||||||||||||||||||||||||||||||||||
change in fair value of warrant liabilities | -3,889,000 | 448,000 | -9,733,000 | -31,324,000 | 19,300,000 | 1,802,000 | 79,400,000 | -14,265,000 | 10,019,000 | -27,554,000 | ||||||||||||||||||||||||||||||
non-cash lease expense related to operating lease right-of-use assets | 905,000 | 925,000 | 1,615,000 | 1,415,000 | 1,380,000 | 1,346,000 | 1,326,000 | 1,553,000 | 1,636,000 | 1,597,000 | 1,652,000 | 1,475,000 | 1,487,000 | 1,318,000 | 1,384,000 | 1,231,000 | 714,000 | 1,555,000 | 1,140,000 | 968,000 | 648,000 | 674,000 | 679,000 | 659,000 | ||||||||||||||||
non-cash lease expense related to operating lease right-of-use assets – related parties | 678,000 | 658,000 | ||||||||||||||||||||||||||||||||||||||
non-cash interest items | -62,000 | -62,000 | 1,337,000 | -62,000 | -62,000 | -63,000 | 201,000 | 3,962,000 | 2,521,000 | 2,505,000 | -2,024,000 | 6,848,000 | 3,524,000 | 3,398,000 | 2,813,000 | 3,435,000 | 37,000 | -398,000 | 93,000 | 17,000 | 73,000 | 110,000 | 158,000 | -95,000 | -32,000 | 232,000 | -58,000 | 149,000 | 72,000 | 178,000 | 217,000 | 253,000 | -300,000 | 243,000 | -221,000 | -295,000 | ||||
transaction costs allocated to warrant liabilities | 0 | 1,026,000 | 0 | 984,000 | ||||||||||||||||||||||||||||||||||||
accretion of discounts on marketable debt securities | -11,000 | -52,000 | -24,000 | -580,000 | -394,000 | -491,000 | ||||||||||||||||||||||||||||||||||
amortization of related-party notes discounts | 5,007,000 | 6,199,000 | 5,832,000 | 5,549,000 | 7,118,000 | 11,454,000 | 12,288,000 | 11,536,000 | ||||||||||||||||||||||||||||||||
other | 211,000 | 242,000 | -37,000 | 52,000 | 20,000 | 74,000 | 52,000 | -582,000 | 12,000 | 111,000 | 400,000 | -152,000 | -823,000 | 848,000 | -125,000 | |||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||
accounts receivable | -5,097,000 | -14,669,000 | 1,815,000 | -3,142,000 | 0 | -25,000 | ||||||||||||||||||||||||||||||||||
inventories | 1,804,000 | -172,000 | -6,314,000 | -147,000 | ||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -3,939,000 | 114,000 | 1,333,000 | -2,778,000 | 1,514,000 | 1,634,000 | -3,505,000 | -1,777,000 | 1,551,000 | 9,689,000 | -2,137,000 | 54,000 | -14,256,000 | -218,000 | -2,674,000 | -4,995,000 | 6,354,000 | -934,000 | 963,000 | -3,218,000 | 683,000 | 244,000 | 2,634,000 | -11,908,000 | 303,000 | -847,000 | 732,000 | |||||||||||||
prepaid expenses – related parties | -205,000 | 951,000 | ||||||||||||||||||||||||||||||||||||||
other assets | 1,227,000 | -84,000 | -1,034,000 | -255,000 | 49,000 | 132,000 | 528,000 | 338,000 | 752,000 | 295,000 | 1,439,000 | 598,000 | 101,000 | -645,000 | -4,892,000 | 693,000 | -455,000 | -51,000 | -168,000 | 335,000 | 66,000 | -1,229,000 | -6,000 | 12,000 | 326,000 | 126,000 | 78,000 | 237,000 | 175,000 | -337,000 | -33,000 | 2,431,000 | ||||||||
accounts payable | -6,216,000 | 6,439,000 | -3,214,000 | -8,922,000 | 4,655,000 | 4,314,000 | -2,877,000 | -2,730,000 | -1,537,000 | 668,000 | 437,000 | 1,028,000 | 5,740,000 | 795,000 | -3,547,000 | -2,770,000 | -3,897,000 | 6,497,000 | -2,111,000 | 3,078,000 | -95,000 | 1,270,000 | -301,000 | 407,000 | -735,000 | 670,000 | -1,034,000 | -1,941,000 | 1,758,000 | 117,000 | -1,343,000 | 2,560,000 | -1,792,000 | 725,000 | 567,000 | 237,000 | 821,000 | -737,000 | -3,188,000 | 1,767,000 |
accrued expenses and other liabilities | 8,723,000 | -12,933,000 | -2,114,000 | 6,226,000 | 3,297,000 | -8,917,000 | -19,516,000 | -1,659,000 | 9,274,000 | 18,590,000 | -3,151,000 | 6,651,000 | -10,289,000 | 10,891,000 | 4,558,000 | 4,445,000 | -1,928,000 | -1,893,000 | 2,112,000 | 103,000 | 474,000 | 997,000 | -398,000 | 843,000 | -13,262,000 | 797,000 | -1,911,000 | 14,016,000 | -1,275,000 | 1,878,000 | 147,000 | 658,000 | -1,538,000 | 434,000 | -327,000 | 816,000 | 402,000 | 1,236,000 | ||
due to and due from related parties | -7,000 | 51,000 | ||||||||||||||||||||||||||||||||||||||
operating lease liabilities | -992,000 | -916,000 | -1,537,000 | -1,516,000 | -1,522,000 | -898,000 | -549,000 | -1,108,000 | 190,000 | -1,511,000 | -2,013,000 | -112,000 | -1,855,000 | -339,000 | -517,000 | -670,000 | -1,503,000 | -1,474,000 | -1,287,000 | -1,118,000 | -778,000 | -758,000 | -737,000 | |||||||||||||||||
operating lease liabilities – related parties | -852,000 | -816,000 | ||||||||||||||||||||||||||||||||||||||
net cash from operating activities | -79,746,000 | -85,905,000 | -85,144,000 | -98,763,000 | -100,347,000 | -106,982,000 | -115,271,000 | -87,403,000 | -79,773,000 | -84,310,000 | -90,727,000 | -80,600,000 | -91,252,000 | -74,930,000 | -71,639,000 | -72,716,000 | -69,595,000 | -60,469,000 | -23,056,000 | -18,280,000 | -16,521,000 | -12,596,000 | -14,885,000 | -16,572,000 | -16,827,000 | -13,078,000 | -14,033,000 | -17,571,000 | -16,266,000 | -15,511,000 | -13,640,000 | -10,133,000 | -14,950,000 | -10,057,000 | -10,753,000 | -10,683,000 | -8,301,000 | -8,856,000 | -11,085,000 | -4,178,000 |
capex | -1,081,000 | -1,121,000 | -2,111,000 | -2,792,000 | -724,000 | -1,261,000 | -7,955,000 | -5,675,000 | -8,526,000 | -8,428,000 | -18,931,000 | -15,935,000 | -15,949,000 | -27,347,000 | -10,403,000 | -8,032,000 | -8,045,000 | -7,083,000 | -401,000 | -1,698,000 | -394,000 | -146,000 | -680,000 | -413,000 | -985,000 | -2,104,000 | -2,045,000 | -3,663,000 | -2,492,000 | -4,902,000 | -11,433,000 | -10,717,000 | -8,156,000 | -4,509,000 | 0 | -3,079,000 | -1,056,000 | -1,067,000 | -955,000 | -1,134,000 |
free cash flows | -80,827,000 | -87,026,000 | -87,255,000 | -101,555,000 | -101,071,000 | -108,243,000 | -123,226,000 | -93,078,000 | -88,299,000 | -92,738,000 | -109,658,000 | -96,535,000 | -107,201,000 | -102,277,000 | -82,042,000 | -80,748,000 | -77,640,000 | -67,552,000 | -23,457,000 | -19,978,000 | -16,915,000 | -12,742,000 | -15,565,000 | -16,985,000 | -17,812,000 | -15,182,000 | -16,078,000 | -21,234,000 | -18,758,000 | -20,413,000 | -25,073,000 | -20,850,000 | -23,106,000 | -14,566,000 | -10,753,000 | -13,762,000 | -9,357,000 | -9,923,000 | -12,040,000 | -5,312,000 |
investing activities: | ||||||||||||||||||||||||||||||||||||||||
purchases of marketable debt securities, available-for-sale | -15,061,000 | -100,000 | -6,089,000 | 0 | -85,766,000 | -48,363,000 | -166,000 | -9,956,000 | -78,000 | -158,000 | -19,000 | -86,000 | -125,000 | -34,082,000 | -139,001,000 | -2,483,000 | -175,000 | -91,000 | -5,991,000 | -70,791,000 | -4,490,000 | -10,300,000 | -9,787,000 | -10,042,000 | -16,516,000 | -50,273,000 | -12,513,000 | -28,754,000 | ||||||||||||
proceeds from maturities of marketable debt securities, available-for-sale | 0 | 5,350,000 | 18,034,000 | |||||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment | -1,081,000 | -1,121,000 | -2,111,000 | -2,792,000 | -724,000 | -1,261,000 | -7,955,000 | -5,675,000 | -8,526,000 | -8,428,000 | -18,931,000 | -15,935,000 | -15,949,000 | -27,347,000 | -10,403,000 | -8,032,000 | -8,045,000 | -7,083,000 | -401,000 | -1,698,000 | -394,000 | -146,000 | -680,000 | -413,000 | -985,000 | -2,104,000 | -2,045,000 | -3,663,000 | -2,492,000 | -4,902,000 | -11,433,000 | -10,717,000 | -8,156,000 | -4,509,000 | ||||||
proceeds from sales of marketable debt securities | 20,040,000 | 7,094,000 | ||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -16,142,000 | 4,129,000 | 9,834,000 | 65,032,000 | -51,490,000 | -35,622,000 | 2,249,000 | -15,631,000 | -8,604,000 | -8,484,000 | -18,894,000 | -1,168,000 | 116,672,000 | -69,313,000 | -137,802,000 | 10,582,000 | 10,489,000 | 31,845,000 | 6,568,000 | -56,247,000 | 14,927,000 | 14,163,000 | 12,163,000 | 17,374,000 | 11,378,000 | -19,459,000 | 15,914,000 | 16,874,000 | 21,393,000 | 2,920,000 | 19,734,000 | 6,961,000 | 56,819,000 | 16,038,000 | -8,464,000 | 6,855,000 | -10,151,000 | -101,912,000 | -171,979,000 | -672,000 |
financing activities: | ||||||||||||||||||||||||||||||||||||||||
proceeds from equity offerings, net of discounts and issuance costs | 107,732,000 | 0 | 15,920,000 | 37,463,000 | -110,000 | 47,288,000 | ||||||||||||||||||||||||||||||||||
net share settlement for rsus vesting | -322,000 | -1,202,000 | -803,000 | -299,000 | -496,000 | -3,867,000 | -1,562,000 | -1,464,000 | -60,000 | -357,000 | -219,000 | -10,000 | -15,000 | -372,000 | -960,000 | 0 | -2,624,000 | |||||||||||||||||||||||
proceeds from exercises of stock options | 0 | 220,000 | 0 | 286,000 | 1,000 | 32,000 | 135,000 | 126,000 | 0 | 0 | 0 | 74,000 | 351,000 | 678,000 | 3,311,000 | 1,121,000 | 259,000 | 353,000 | ||||||||||||||||||||||
principal payments of finance leases | 0 | -22,000 | -21,000 | -21,000 | -20,000 | -19,000 | -19,000 | -19,000 | -18,000 | |||||||||||||||||||||||||||||||
proceeds from the ripa, net of issuance costs | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
proceeds from exercises of warrants | 0 | 15,617,000 | 43,548,000 | 14,116,000 | ||||||||||||||||||||||||||||||||||||
proceeds from exercise of oberland stock option, net of commissions | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 172,810,000 | -982,000 | 106,929,000 | 15,582,000 | 148,894,000 | 10,225,000 | 200,539,000 | 237,502,000 | 43,412,000 | 76,888,000 | 109,940,000 | 123,986,000 | -15,000 | -298,000 | 325,953,000 | 42,656,000 | 98,337,000 | 38,497,000 | 241,000 | -483,000 | 87,340,000 | -123,000 | -61,000 | -40,000 | -501,000 | 39,195,000 | -370,000 | -115,000 | -201,000 | -85,000 | -3,142,000 | -14,947,000 | -16,426,000 | -468,000 | -4,104,000 | -2,991,000 | -6,575,000 | -1,890,000 | 306,000 | 243,079,000 |
effect of exchange rate changes on cash and cash equivalents, and restricted cash | 76,000 | -10,000 | -7,000 | |||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents, and restricted cash | 76,998,000 | -82,768,000 | 31,612,000 | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents, and restricted cash, beginning of period | 0 | 143,912,000 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, and restricted cash, end of period | 76,998,000 | 61,144,000 | ||||||||||||||||||||||||||||||||||||||
unrealized losses (gains) on equity securities | 1,000 | |||||||||||||||||||||||||||||||||||||||
payment of revenue interest liability | -3,000 | |||||||||||||||||||||||||||||||||||||||
change in fair value of convertible note | 36,952,000 | -7,517,000 | ||||||||||||||||||||||||||||||||||||||
non-cash interest expense related to the revenue interest liability | 10,289,000 | 10,504,000 | 9,207,000 | 8,004,000 | ||||||||||||||||||||||||||||||||||||
unrealized losses on equity securities | 112,000 | 505,000 | ||||||||||||||||||||||||||||||||||||||
impairment of intangible assets | 0 | |||||||||||||||||||||||||||||||||||||||
impairment of fixed assets | ||||||||||||||||||||||||||||||||||||||||
related parties | 223,000 | 484,000 | 214,000 | -158,000 | 170,000 | -67,000 | -1,171,000 | -61,000 | 414,000 | 2,220,000 | -2,241,000 | -1,618,000 | -5,473,000 | -7,293,000 | -18,000 | 2,597,000 | ||||||||||||||||||||||||
proceeds from sales of marketable debt and equity securities | 270,000 | 0 | 0 | 102,000 | 56,000 | 99,000 | 195,000 | -1,000 | ||||||||||||||||||||||||||||||||
acquisition of a business, net of transaction costs | 0 | |||||||||||||||||||||||||||||||||||||||
cash paid for other investments | 0 | |||||||||||||||||||||||||||||||||||||||
purchase of intangible assets | 0 | 0 | 0 | -21,229,000 | ||||||||||||||||||||||||||||||||||||
investment in joint venture – an equity method investment | 0 | 0 | 0 | -1,000,000 | ||||||||||||||||||||||||||||||||||||
proceeds from issuance of related-party promissory notes net of issuance costs paid | ||||||||||||||||||||||||||||||||||||||||
proceeds from stock issuance in connection with the ripa, net of transaction costs | ||||||||||||||||||||||||||||||||||||||||
payment for contingent consideration | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, and restricted cash, beginning of year | ||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, and restricted cash, end of year | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of related-party promissory notes, net of issuance costs paid | 199,000,000 | 49,750,000 | ||||||||||||||||||||||||||||||||||||||
maturities of marketable debt securities, available-for-sale | 35,000,000 | 13,021,000 | ||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash, cash equivalents, and restricted cash | 12,000 | -39,000 | -27,000 | -1,000 | -10,000 | -254,000 | 161,000 | 43,000 | 255,000 | -175,000 | 65,000 | 44,000 | 48,000 | -109,000 | ||||||||||||||||||||||||||
net change in cash, cash equivalents, and restricted cash | -2,931,000 | -132,418,000 | 87,490,000 | 134,467,000 | -44,975,000 | -16,160,000 | 480,000 | 42,261,000 | 25,660,000 | -144,716,000 | 116,577,000 | -19,434,000 | 39,279,000 | 9,764,000 | ||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, beginning of period | 0 | 265,787,000 | 0 | 0 | 104,965,000 | 0 | 0 | 181,280,000 | 0 | 0 | 35,094,000 | 0 | 0 | 15,687,000 | ||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, end of period | -2,931,000 | 133,369,000 | 134,467,000 | -44,975,000 | 88,805,000 | 42,261,000 | 25,660,000 | 36,564,000 | -19,434,000 | 39,279,000 | 44,858,000 | -75,010,000 | 85,746,000 | 17,131,000 | 762,000 | -5,950,000 | 23,658,000 | 1,511,000 | -812,000 | |||||||||||||||||||||
unrealized (gains) on equity securities | -725,000 | -135,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from sale of marketable debt securities | 981,000 | |||||||||||||||||||||||||||||||||||||||
amortization of premiums, net of discounts, on marketable debt securities | ||||||||||||||||||||||||||||||||||||||||
proceeds from sales of property, plant and equipment | 0 | 392,000 | ||||||||||||||||||||||||||||||||||||||
maturities of marketable debt securities, available for sale | 0 | 14,754,000 | 99,089,000 | 14,345,000 | 11,407,000 | 600,000 | ||||||||||||||||||||||||||||||||||
proceeds from the ripa, net of transaction costs | ||||||||||||||||||||||||||||||||||||||||
sale of assets to an entity under common control | 0 | |||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, beginning of year | ||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, end of year | ||||||||||||||||||||||||||||||||||||||||
amortization of net premiums, net of discounts, on marketable debt securities | ||||||||||||||||||||||||||||||||||||||||
issuance of common stock under “at-the-market” offering, net of offering costs | 2,490,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of related-party convertible promissory notes, net of issuance costs paid | 29,850,000 | |||||||||||||||||||||||||||||||||||||||
change in fair value of warrant liability | ||||||||||||||||||||||||||||||||||||||||
transaction costs allocated to warrant liability | ||||||||||||||||||||||||||||||||||||||||
unrealized loss on non-marketable equity investment | ||||||||||||||||||||||||||||||||||||||||
deferred tax | ||||||||||||||||||||||||||||||||||||||||
investment and other assets | ||||||||||||||||||||||||||||||||||||||||
amortization of net premiums and discounts on marketable debt securities | 10,000 | 13,000 | 23,000 | 225,000 | 369,000 | 334,000 | 46,000 | 45,000 | ||||||||||||||||||||||||||||||||
unrealized (gains) losses on equity securities | -8,834,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from equity offering, net of issuance costs paid | 27,582,000 | 41,922,000 | -514,000 | |||||||||||||||||||||||||||||||||||||
loss on equity method investment | 3,900,000 | 197,000 | ||||||||||||||||||||||||||||||||||||||
unrealized gains on equity securities | -1,419,000 | 6,008,000 | ||||||||||||||||||||||||||||||||||||||
payment to precision biologics to facilitate deconsolidation | ||||||||||||||||||||||||||||||||||||||||
purchase of non-marketable equity investment | ||||||||||||||||||||||||||||||||||||||||
net share settlement for rsus vesting and warrant exercise | ||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | -1,050,000 | -3,949,000 | -2,574,000 | -6,774,000 | -2,550,000 | 0 | |||||||||||||||||||||||||||||||||
non-cash interest expense | ||||||||||||||||||||||||||||||||||||||||
realized gains on sales of equity securities | 0 | |||||||||||||||||||||||||||||||||||||||
change in fair value of contingent consideration | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of related-party promissory notes | 0 | 0 | 40,000,000 | |||||||||||||||||||||||||||||||||||||
change in fair value of contingent consideration obligations | ||||||||||||||||||||||||||||||||||||||||
maturities of marketable debt securities | 31,925,000 | 11,270,000 | ||||||||||||||||||||||||||||||||||||||
unrealized loss on equity investment | ||||||||||||||||||||||||||||||||||||||||
losses (gains) on sales of marketable debt securities | ||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | 75,000 | 44,000 | 54,000 | 36,000 | 0 | 0 | 0 | 3,000 | 15,000 | |||||||||||||||||||||||||||||||
loss on impairment of assets | ||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | -122,000 | -128,000 | -124,000 | -124,000 | -182,000 | -98,000 | -124,000 | -93,000 | -152,000 | -50,000 | -228,000 | -145,000 | ||||||||||||||||||||||||||||
due to related parties | 3,943,000 | 705,000 | 86,000 | 300,000 | -254,000 | -157,000 | -520,000 | -162,000 | -503,000 | 326,000 | -528,000 | 20,000 | 803,000 | -670,000 | 115,000 | 1,314,000 | -123,000 | 126,000 | 53,000 | 322,000 | 742,000 | |||||||||||||||||||
deferred rent | 619,000 | 531,000 | 500,000 | 508,000 | ||||||||||||||||||||||||||||||||||||
purchases of debt securities, held-to-maturity | 0 | |||||||||||||||||||||||||||||||||||||||
purchases of investments in equity securities | ||||||||||||||||||||||||||||||||||||||||
sales of marketable debt securities | 1,690,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from equity offering, net of issuance cost paid | ||||||||||||||||||||||||||||||||||||||||
principal payments of financing obligations | -65,000 | |||||||||||||||||||||||||||||||||||||||
repurchases of common stock with commissions | ||||||||||||||||||||||||||||||||||||||||
net share settlement for restricted stock unit vesting and warrant and option exercises | ||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | ||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 0 | 0 | 17,000,000 | 0 | 0 | 0 | 24,051,000 | ||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of period | 11,375,000 | |||||||||||||||||||||||||||||||||||||||
loss on sales of marketable debt securities | 1,000 | |||||||||||||||||||||||||||||||||||||||
loss on impairment of fixed assets | ||||||||||||||||||||||||||||||||||||||||
purchase of viracta common stock | 0 | |||||||||||||||||||||||||||||||||||||||
net share settlement for restricted stock unit vesting | ||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | -75,010,000 | 85,746,000 | 1,444,000 | -2,783,000 | 762,000 | -5,950,000 | 6,658,000 | 1,511,000 | -812,000 | |||||||||||||||||||||||||||||||
operating lease right-of-use assets | 0 | -553,000 | 0 | -247,000 | ||||||||||||||||||||||||||||||||||||
sales/maturities of marketable debt securities | 19,811,000 | 24,609,000 | 22,630,000 | 27,829,000 | 28,882,000 | 32,918,000 | 30,080,000 | 49,633,000 | 45,711,000 | 39,860,000 | ||||||||||||||||||||||||||||||
net share settlement for restricted stock unit vesting and option exercises | -40,000 | -123,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from exercises of stock options and warrants | ||||||||||||||||||||||||||||||||||||||||
gains on sales of marketable debt securities | ||||||||||||||||||||||||||||||||||||||||
deferred rent and revenue | -138,000 | -131,000 | -121,000 | -118,000 | -121,000 | -105,000 | 1,467,000 | -40,000 | ||||||||||||||||||||||||||||||||
principal payments of financing/capital lease obligations | -142,000 | -137,000 | -64,000 | -14,948,000 | ||||||||||||||||||||||||||||||||||||
loss on impairment and loss on disposal of assets | 0 | |||||||||||||||||||||||||||||||||||||||
prepaid expenses, other current assets and other assets | -4,642,000 | 10,769,000 | 88,000 | |||||||||||||||||||||||||||||||||||||
purchase of debt securities, held-to-maturity | ||||||||||||||||||||||||||||||||||||||||
principal payments of financing lease obligations | ||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and warrants | 0 | 0 | 39,221,000 | 0 | 22,000 | 12,000 | 23,000 | 1,000 | 37,000 | 1,154,000 | 660,000 | |||||||||||||||||||||||||||||
net share settlement for rsu vesting, and option and warrant exercises | -40,000 | |||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents, and restricted cash at end of period: | ||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 1,012,000 | -5,000,000 | 22,279,000 | 1,511,000 | -812,000 | 4,926,000 | 11,196,000 | |||||||||||||||||||||||||||||||||
restricted cash | -250,000 | -950,000 | 1,379,000 | |||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | ||||||||||||||||||||||||||||||||||||||||
interest | 5,000 | 0 | 3,000 | 258,000 | 38,000 | 145,000 | 34,000 | 36,000 | 394,000 | 201,000 | 37,000 | 37,000 | ||||||||||||||||||||||||||||
income taxes | 0 | 0 | 0 | 0 | 0 | 1,000 | 0 | 0 | 1,000 | -5,000 | 5,000 | |||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||
property and equipment purchases included in accounts payable, accrued expenses, and other liabilities | -1,120,000 | -723,000 | 2,031,000 | 227,000 | -2,267,000 | |||||||||||||||||||||||||||||||||||
conversion of viracta convertible notes and accrued interest into investment in equity securities of viracta | 0 | 0 | 751,000 | |||||||||||||||||||||||||||||||||||||
unrealized gains on marketable debt securities | 31,000 | 122,000 | 118,000 | 90,000 | ||||||||||||||||||||||||||||||||||||
cashless exercise of stock options and warrants | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
amortization of net premiums on marketable debt securities | -40,000 | 41,000 | 81,000 | 39,000 | 142,000 | 201,000 | ||||||||||||||||||||||||||||||||||
operating lease liability, less current portion | -754,000 | -655,000 | ||||||||||||||||||||||||||||||||||||||
amortization of operating lease right-of-use assets | 624,000 | |||||||||||||||||||||||||||||||||||||||
net share settlement for rsu vesting and option exercises | -26,000 | 0 | -80,000 | -43,000 | -330,000 | 0 | -159,000 | -550,000 | ||||||||||||||||||||||||||||||||
cashless exercise of stock options | 29,000 | |||||||||||||||||||||||||||||||||||||||
gain on sales of marketable debt securities | ||||||||||||||||||||||||||||||||||||||||
purchase of investment in equity securities | ||||||||||||||||||||||||||||||||||||||||
repurchase of common stock with commissions | 0 | |||||||||||||||||||||||||||||||||||||||
restricted cash included in other assets | 0 | 0 | 0 | 179,000 | ||||||||||||||||||||||||||||||||||||
property and equipment purchases acquired under capital lease | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
estimated fair value of building under build-to-suit lease | ||||||||||||||||||||||||||||||||||||||||
lease incentive with a related party | ||||||||||||||||||||||||||||||||||||||||
purchase of equity investment | ||||||||||||||||||||||||||||||||||||||||
cashless exercise of warrants | 93,000 | -230,000 | 807,000 | |||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | ||||||||||||||||||||||||||||||||||||||||
property and equipment purchases acquired under capital lease expenses | ||||||||||||||||||||||||||||||||||||||||
unrealized gain on marketable debt securities | 107,000 | -174,000 | ||||||||||||||||||||||||||||||||||||||
purchases of marketable debt securities | -32,038,000 | |||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | -12,676,000 | |||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash at end of period: | ||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | 11,375,000 | |||||||||||||||||||||||||||||||||||||||
property and equipment purchases included in accounts payable and accrued expenses | 5,930,000 | 4,159,000 | 10,910,000 | 2,492,000 | -967,000 | 985,000 | 1,074,000 | |||||||||||||||||||||||||||||||||
amortization of net premiums on marketable securities | 299,000 | 358,000 | 368,000 | 572,000 | 615,000 | 624,000 | 517,000 | 426,000 | ||||||||||||||||||||||||||||||||
gain on sales of marketable securities | -7,000 | -26,000 | -19,000 | -49,000 | -23,000 | -46,000 | ||||||||||||||||||||||||||||||||||
change in value of warrant liability | ||||||||||||||||||||||||||||||||||||||||
loss incurred by inex bio | -1,000 | 0 | ||||||||||||||||||||||||||||||||||||||
gain on settlement of note payable | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
purchase of cost method investment | 0 | 0 | 0 | -8,500,000 | ||||||||||||||||||||||||||||||||||||
purchases of marketable securities | -36,240,000 | -28,597,000 | -21,311,000 | -25,207,000 | -65,108,000 | -42,054,000 | -54,440,000 | -111,397,000 | ||||||||||||||||||||||||||||||||
sales/maturities of marketable securities | 67,407,000 | 46,275,000 | 86,286,000 | 54,254,000 | 58,002,000 | 51,988,000 | ||||||||||||||||||||||||||||||||||
purchase of inex bio inc., net of cash acquired | 0 | |||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 35,000 | 75,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from exercise of warrants | 8,000 | 206,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from equity offerings, net of issuance costs | 263,000 | 245,213,000 | ||||||||||||||||||||||||||||||||||||||
repayments of notes payable | ||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 2,952,000 | -18,119,000 | 25,443,000 | 5,513,000 | -23,321,000 | 238,179,000 | ||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 0 | 8,083,000 | 0 | 0 | 0 | 175,908,000 | 0 | |||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 2,952,000 | -18,119,000 | 25,443,000 | 13,596,000 | -23,321,000 | -6,819,000 | -25,027,000 | 63,250,000 | 238,179,000 | |||||||||||||||||||||||||||||||
unrealized loss on marketable securities | ||||||||||||||||||||||||||||||||||||||||
estimated fair value of buildings under build-to-suit leases | 0 | |||||||||||||||||||||||||||||||||||||||
issuance of warrants in inex bio, inc. acquisition | 0 | |||||||||||||||||||||||||||||||||||||||
unrealized gain on marketable securities | 34,000 | 4,000 | 70,000 | -608,000 | -456,000 | 166,000 | 796,000 | |||||||||||||||||||||||||||||||||
lease incentive | ||||||||||||||||||||||||||||||||||||||||
receivables, net, prepaid expenses and other current assets | ||||||||||||||||||||||||||||||||||||||||
prepaid and other current assets | -13,000 | -1,025,000 | -195,000 | -160,000 | ||||||||||||||||||||||||||||||||||||
principal payments of financing obligation | -22,000 | |||||||||||||||||||||||||||||||||||||||
amortization of finance issuance costs | ||||||||||||||||||||||||||||||||||||||||
amortization of debt discount | ||||||||||||||||||||||||||||||||||||||||
forgiveness of note receivable from related party | ||||||||||||||||||||||||||||||||||||||||
bad debt expense | ||||||||||||||||||||||||||||||||||||||||
accounts receivable, prepaid and other current assets | ||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of class b common stock | ||||||||||||||||||||||||||||||||||||||||
conversion of debt and payables into common stock | ||||||||||||||||||||||||||||||||||||||||
conversion of debt into series c preferred stock | ||||||||||||||||||||||||||||||||||||||||
change in par value from 0.001 to 0.0001 | ||||||||||||||||||||||||||||||||||||||||
conversion of accounts payable against note receivable related party | ||||||||||||||||||||||||||||||||||||||||
property, plant and equipment purchases included in accounts payable and accrued expenses | ||||||||||||||||||||||||||||||||||||||||
deferred revenue | -6,000 | -4,000 | -5,000 | -7,000 | -6,000 | |||||||||||||||||||||||||||||||||||
purchases of property and equipment | -3,079,000 | -1,056,000 | -1,067,000 | -955,000 | -1,134,000 | |||||||||||||||||||||||||||||||||||
proceeds from debt and equity offerings, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||
repayments of financing obligations | ||||||||||||||||||||||||||||||||||||||||
employee payroll taxes paid related to net share settlement of restricted stock units | 0 | |||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||
lease incentives | ||||||||||||||||||||||||||||||||||||||||
investment in intangible assets | 462,000 | |||||||||||||||||||||||||||||||||||||||
payments on notes payable | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -25,027,000 | -112,658,000 | ||||||||||||||||||||||||||||||||||||||
sales of marketable securities | 10,552,000 | |||||||||||||||||||||||||||||||||||||||
operating activities | ||||||||||||||||||||||||||||||||||||||||
amortization of premiums on marketable securities | ||||||||||||||||||||||||||||||||||||||||
notes receivable from related party | ||||||||||||||||||||||||||||||||||||||||
other current assets | ||||||||||||||||||||||||||||||||||||||||
investing activities | ||||||||||||||||||||||||||||||||||||||||
purchase of inex bio, inc., net of cash acquired | ||||||||||||||||||||||||||||||||||||||||
financing activities | ||||||||||||||||||||||||||||||||||||||||
repurchase of stock | ||||||||||||||||||||||||||||||||||||||||
net increase in cash | ||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | ||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | ||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||||||||
issuance of warrants in inex bio acquisition | ||||||||||||||||||||||||||||||||||||||||
notes received for purchase of class b common stock | ||||||||||||||||||||||||||||||||||||||||
estimated fair market value of building under build-to-suit lease | ||||||||||||||||||||||||||||||||||||||||
cash flows used in operating activities: | ||||||||||||||||||||||||||||||||||||||||
change in fair value of warrant derivative liability | 0 | |||||||||||||||||||||||||||||||||||||||
change in value of note payable | ||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of acquisition: | ||||||||||||||||||||||||||||||||||||||||
accrued expenses | -1,492,000 | |||||||||||||||||||||||||||||||||||||||
cash flows used in investing activities: | ||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||
conversion of debt into preferred series c stock | ||||||||||||||||||||||||||||||||||||||||
finance issuance costs |
We provide you with 20 years of cash flow statements for ImmunityBio stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of ImmunityBio stock. Explore the full financial landscape of ImmunityBio stock with our expertly curated income statements.
The information provided in this report about ImmunityBio stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.