Ikena Oncology, Inc(NASDAQ:IKNA)

Ikena Oncology, Inc., a targeted oncology company, focuses on developing novel cancer therapies targeting key signaling pathways that drive the formation and spread of cancer. Its lead targeted oncology product candidate is IK-930, an oral small molecule inhibitor of the transcriptional enhanced ass...
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
license revenue | |||||||||||||||||||||
operating expenses: | |||||||||||||||||||||
research and development | 5,961,000 | 3,274,000 | 15,558,000 | 4,025,000 | 3,715,000 | 4,580,000 | 6,818,000 | 9,832,000 | 9,645,000 | 14,274,000 | 14,654,000 | 15,172,000 | 15,552,000 | 15,639,000 | 18,850,000 | 15,488,000 | 14,343,000 | 12,338,000 | 13,375,000 | 11,374,000 | 10,021,000 |
general and administrative | 6,118,000 | 5,230,000 | 11,036,000 | 4,416,000 | 5,644,000 | 7,595,000 | 4,777,000 | 5,308,000 | 5,999,000 | 8,293,000 | 6,034,000 | 5,322,000 | 5,276,000 | 4,925,000 | 5,428,000 | 5,845,000 | 6,003,000 | 5,087,000 | 4,893,000 | 4,862,000 | 3,173,000 |
total operating expenses | 12,079,000 | 8,504,000 | 26,594,000 | 8,750,000 | 10,794,000 | 12,517,000 | 12,407,000 | 15,823,000 | 18,226,000 | 22,567,000 | 20,688,000 | 20,494,000 | 20,828,000 | 20,564,000 | 24,278,000 | 21,333,000 | 20,346,000 | 17,425,000 | 18,268,000 | 16,236,000 | 13,194,000 |
income from operations | -12,079,000 | -8,504,000 | -26,594,000 | -8,750,000 | -10,794,000 | -12,517,000 | -12,407,000 | -15,823,000 | -18,226,000 | -21,908,000 | -19,503,000 | -18,490,000 | -15,515,000 | -15,114,000 | -17,876,000 | -20,951,000 | -16,962,000 | 2,792,000 | -14,522,000 | -12,687,000 | -9,720,000 |
yoy | 11.90% | -32.06% | 114.35% | -44.70% | -40.78% | -42.87% | -36.38% | -14.42% | 17.47% | 44.95% | 9.10% | -11.75% | -8.53% | -641.33% | 23.10% | 65.14% | 74.51% | ||||
qoq | 42.04% | -68.02% | 203.93% | -18.94% | -13.77% | 0.89% | -21.59% | -13.18% | -16.81% | 12.33% | 5.48% | 19.17% | 2.65% | -15.45% | -14.68% | 23.52% | -707.52% | -119.23% | 14.46% | 30.52% | |
other income: | |||||||||||||||||||||
interest income | 1,129,000 | 2,444,000 | -96,000 | 730,000 | 893,000 | 576,000 | 507,000 | 172,000 | |||||||||||||
other income | 341,000 | -1,124,000 | 1,837,000 | 4,708,000 | 785,000 | 1,878,000 | 412,000 | 235,000 | -7,000 | 566,000 | 5,000 | 7,000 | 6,000 | 4,000 | |||||||
total other income | 1,470,000 | 1,320,000 | 1,741,000 | 5,998,000 | 2,203,000 | 3,446,000 | 2,183,000 | 2,155,000 | 2,107,000 | 2,257,000 | 2,160,000 | 1,375,000 | 1,296,000 | 1,017,000 | 538,000 | 460,000 | 123,000 | ||||
income before income taxes | -10,609,000 | -7,184,000 | -24,853,000 | -2,752,000 | -8,591,000 | -9,071,000 | -10,224,000 | -13,668,000 | -16,119,000 | ||||||||||||
income tax expense | -10,000 | -15,000 | -28,000 | -24,750 | -10,000 | -62,000 | -27,000 | ||||||||||||||
net income | -10,619,000 | -6,908,000 | -24,779,000 | -2,767,000 | -8,619,000 | -9,124,000 | -10,234,000 | -13,730,000 | -16,146,000 | -19,489,000 | -17,343,000 | -17,115,000 | -14,219,000 | -14,097,000 | -17,338,000 | -20,491,000 | -16,839,000 | ||||
yoy | 23.20% | -24.29% | 142.12% | -79.85% | -46.62% | -53.18% | -40.99% | -19.78% | 13.55% | 38.25% | 0.03% | -16.48% | -15.56% | ||||||||
qoq | 53.72% | -72.12% | 795.52% | -67.90% | -5.53% | -10.85% | -25.46% | -14.96% | -17.15% | 12.37% | 1.33% | 20.37% | 0.87% | -18.69% | -15.39% | 21.69% | |||||
accretion of redeemable convertible preferred shares | 14,092,000 | -846,000 | |||||||||||||||||||
net loss attributable to common stockholders | -10,619,000 | -6,908,000 | -25,625,000 | ||||||||||||||||||
net loss per common share, basic and diluted | -950 | ||||||||||||||||||||
weighted-average common shares outstanding, basic and diluted | 11,211,268,000 | 48,258,111 | 48,258,111 | 48,258,111 | 48,258,111 | 48,258,111 | 48,258,111 | 41,735,081 | 36,188,420 | ||||||||||||
comprehensive loss: | |||||||||||||||||||||
other comprehensive income: | |||||||||||||||||||||
unrealized loss on marketable securities | -104,000 | -34,000 | 418,000 | -77,000 | -626,000 | -478,000 | |||||||||||||||
foreign currency translation adjustment | -3 | ||||||||||||||||||||
total comprehensive loss | -10,723,000 | -6,915 | -24,688 | -2,801,000 | -8,588,000 | -9,296,000 | -9,644,000 | -13,767,000 | -16,411,000 | -18,484,000 | -17,177,000 | -17,080,000 | -13,947,000 | -68,347,000 | -77,000 | -626,000 | -478,000 | ||||
income tax benefit | 424,000 | -74,000 | |||||||||||||||||||
loss per share – basic and diluted: | |||||||||||||||||||||
common stock | 0.34 | -2.91 | |||||||||||||||||||
series a convertible preferred shares | 0.34 | -2.91 | |||||||||||||||||||
weighted-average shares used for eps calculation | |||||||||||||||||||||
other comprehensive loss: | |||||||||||||||||||||
unrealized gain on marketable securities | -7 | 94 | 31,000 | -172,000 | 590,000 | -37,000 | -265,000 | 1,005,000 | 166,000 | 35,000 | 272,000 | ||||||||||
restructuring and other charges | 309,000 | 1,435,000 | 342,000 | 812,000 | 683,000 | 2,582,000 | |||||||||||||||
investment income | 1,290,000 | 1,418,000 | 1,568,000 | 1,771,000 | 1,920,000 | 2,114,000 | 2,271,000 | 2,162,000 | 1,381,000 | ||||||||||||
net income per share | -0.06 | -0.18 | -0.19 | -0.21 | -0.28 | -0.33 | -0.4 | -0.4 | -0.44 | -0.39 | -0.39 | -0.48 | -0.57 | -0.47 | 0.24 | -0.4 | -0.35 | -2.52 | |||
collaboration revenue | |||||||||||||||||||||
statement of operations | |||||||||||||||||||||
research and development revenue under collaboration agreement | 659,000 | 1,185,000 | 2,004,000 | 5,313,000 | 5,450,000 | 6,402,000 | 382,000 | 3,384,000 | 20,217,000 | 3,746,000 | 3,549,000 | 3,474,000 | |||||||||
other expense | -14,000 | -2,000 | -6,000 | 124,000 | -38,000 | -47,000 | -49,000 | ||||||||||||||
weighted-average common stock outstanding, basic and diluted | 43,437,844 | 39,292,710 | 36,257,493 | ||||||||||||||||||
weighted-average common stocks outstanding, basic and diluted | 36,257,074 | 36,160,951 | 36,075,407 | 35,860,284 | 35,853,341 | 3,850,264 | |||||||||||||||
net loss and comprehensive loss | 2,797,000 | -14,515,000 | -12,681,000 | -9,716,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||
current assets: | ||||||||||||||||||||
cash and cash equivalents | 94,532,000 | 103,162,000 | 58,290,000 | 36,763,000 | 39,393,000 | 45,190,000 | 44,268,000 | 52,852,000 | 119,894,000 | 121,277,000 | 70,868,000 | 29,329,000 | 59,919,000 | 67,074,000 | 48,487,000 | 46,877,000 | 232,217,000 | 245,899,000 | 264,004,000 | 281,010,000 |
marketable securities | 40,817,000 | 39,421,000 | 37,352,000 | 77,288,000 | 84,993,000 | 92,843,000 | 101,151,000 | 104,497,000 | 55,571,000 | 75,656,000 | 86,444,000 | 108,484,000 | 97,028,000 | 107,287,000 | 144,323,000 | 165,498,000 | ||||
prepaid expenses and other current assets | 4,939,000 | 4,949,000 | 3,371,000 | 2,948,000 | 2,783,000 | 3,500,000 | 3,902,000 | 3,817,000 | 3,197,000 | 3,701,000 | 3,334,000 | 3,365,000 | 3,063,000 | 3,617,000 | 6,335,000 | 3,675,000 | 4,299,000 | 5,966,000 | 4,706,000 | 2,224,000 |
total current assets | 140,288,000 | 147,532,000 | 99,013,000 | 116,999,000 | 127,169,000 | 141,533,000 | 149,321,000 | 161,166,000 | 178,662,000 | 200,634,000 | 160,646,000 | 141,178,000 | 160,010,000 | 177,978,000 | 199,145,000 | 216,050,000 | 236,516,000 | 251,865,000 | 268,710,000 | 283,234,000 |
non-current assets: | ||||||||||||||||||||
operating lease right-of-use assets | 790,000 | 884,000 | ||||||||||||||||||
promissory note receivable from related party | 7,020,000 | 7,510,000 | ||||||||||||||||||
other non-current assets | 4,878,000 | 4,952,000 | ||||||||||||||||||
deferred offering costs | ||||||||||||||||||||
total assets | 152,976,000 | 160,878,000 | 126,166,000 | 130,838,000 | 141,510,000 | 148,988,000 | 157,485,000 | 172,782,000 | 192,092,000 | 215,335,000 | 171,764,000 | 152,401,000 | 172,259,000 | 190,468,000 | 211,184,000 | 227,747,000 | 247,879,000 | 261,705,000 | 278,827,000 | 293,662,000 |
liabilities, redeemable convertible preferred shares and stockholders’ equity | ||||||||||||||||||||
current liabilities: | ||||||||||||||||||||
accounts payable | 1,439,000 | 2,081,000 | 512,000 | 805,000 | 897,000 | 1,540,000 | 1,408,000 | 1,909,000 | 2,066,000 | 3,950,000 | 1,772,000 | 2,759,000 | 2,093,000 | 2,361,000 | 4,092,000 | 2,388,000 | 2,384,000 | 1,928,000 | 2,474,000 | 2,528,000 |
accrued expenses and other current liabilities | 7,533,000 | 6,902,000 | 2,978,000 | 4,096,000 | 6,097,000 | 3,777,000 | 3,093,000 | 4,817,000 | 8,581,000 | 11,193,000 | 6,455,000 | 5,424,000 | 8,343,000 | 8,677,000 | 5,348,000 | 4,331,000 | 5,854,000 | 4,232,000 | 3,771,000 | 3,564,000 |
deferred revenue, current | ||||||||||||||||||||
lease liabilities, current | 2,262,000 | 2,161,000 | ||||||||||||||||||
term loan | ||||||||||||||||||||
total current liabilities | 11,234,000 | 11,144,000 | 7,324,000 | 8,793,000 | 10,778,000 | 9,240,000 | 8,196,000 | 10,169,000 | 14,205,000 | 19,271,000 | 12,008,000 | 13,950,000 | 21,503,000 | 25,040,000 | 28,514,000 | 25,331,000 | 27,189,000 | 30,572,000 | 30,543,000 | 30,015,000 |
non-current liabilities: | ||||||||||||||||||||
lease liabilities, non-current | 713,000 | 1,284,000 | ||||||||||||||||||
cvr liability due to related party | 7,020,000 | 7,510,000 | ||||||||||||||||||
other non-current liabilities | 870,000 | 1,108,000 | ||||||||||||||||||
total liabilities | 19,837,000 | 21,046,000 | 10,259,000 | 12,588,000 | 15,576,000 | 14,756,000 | 14,626,000 | 17,435,000 | 22,335,000 | 28,146,000 | 15,064,000 | 17,379,000 | 25,290,000 | 31,680,000 | 36,816,000 | 34,792,000 | 40,002,000 | 58,442,000 | 62,567,000 | 66,018,000 |
commitments and contingencies | ||||||||||||||||||||
redeemable convertible preferred shares: | ||||||||||||||||||||
redeemable convertible preferred shares - 0.00005 par value; no shares and 2,905,696 shares authorized as of december 31, 2025 and december 31, 2024, respectively; no shares and 2,163,434 shares issued and outstanding as of december 31, 2025 and december 31, 2024, respectively; aggregate liquidation preference of 0 and 163,575 as of december 31, 2025 and december 31, 2024, respectively | ||||||||||||||||||||
total redeemable convertible preferred shares | ||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||
series a convertible preferred shares - 0.00005 par value; no shares authorized as of december 31, 2025 and 994,869 shares authorized, issued and outstanding as of december 31, 2024 | ||||||||||||||||||||
preferred stock - 0.001 par value... | ||||||||||||||||||||
voting common stock - 0.001 par value... | 11,000 | 11,000 | ||||||||||||||||||
non-voting common stock - 0.001 par value... | ||||||||||||||||||||
additional paid-in capital | 363,094,000 | 362,870,000 | 458,799,000 | 458,341,000 | 457,437,000 | 456,439,000 | 455,422,000 | 454,143,000 | 452,142,000 | 418,486,000 | 402,667,000 | 363,915,000 | 361,915,000 | 360,055,000 | 358,220,000 | 355,690,000 | 353,295,000 | 351,478,000 | 349,960,000 | 348,663,000 |
accumulated deficit | -230,053,000 | -223,143,000 | -343,005,000 | -340,238,000 | -331,619,000 | -322,495,000 | -312,261,000 | -298,531,000 | -282,385,000 | -262,896,000 | -245,553,000 | -228,438,000 | -214,219,000 | -200,122,000 | -182,784,000 | -162,293,000 | -145,454,000 | -148,251,000 | -133,736,000 | -121,055,000 |
accumulated other comprehensive income | 87,000 | 94,000 | 65,000 | 99,000 | 68,000 | 240,000 | ||||||||||||||
total stockholders’ equity | 133,139,000 | 139,832,000 | 115,907,000 | 118,250,000 | 125,934,000 | 134,232,000 | 142,859,000 | 155,347,000 | 169,757,000 | 155,344,000 | 156,700,000 | 135,022,000 | 146,969,000 | 158,788,000 | 174,368,000 | 192,955,000 | 207,877,000 | 203,263,000 | 216,260,000 | 227,644,000 |
total liabilities, redeemable convertible preferred shares and stockholders’ equity | 152,976,000 | 160,878,000 | ||||||||||||||||||
redeemable convertible preferred shares - 0.00005 par value; no shares and 2,905,696 shares authorized as of september 30, 2025 and december 31, 2024, respectively; no shares and 2,163,434 shares issued and outstanding as of september 30, 2025 and december 31, 2024, respectively; aggregate liquidation preference of 0 and 163,575 as of september 30, 2025 and december 31, 2024, respectively | ||||||||||||||||||||
series a convertible preferred shares - 0.00005 par value; no shares authorized as of september 30, 2025 and 994,869 shares authorized, issued and outstanding as of december 31, 2024 | ||||||||||||||||||||
property and equipment | 419,000 | 506,000 | 593,000 | 682,000 | 772,000 | 864,000 | 2,335,000 | 2,633,000 | 2,875,000 | 3,126,000 | 3,205,000 | 3,115,000 | 2,950,000 | 2,292,000 | 2,439,000 | 2,125,000 | 2,102,000 | 2,118,000 | ||
right-of-use asset | 2,561,000 | 3,102,000 | 3,635,000 | 4,160,000 | 4,779,000 | 5,241,000 | 5,686,000 | 7,993,000 | 4,575,000 | 4,918,000 | 5,255,000 | 5,585,000 | 5,910,000 | 6,226,000 | 6,538,000 | 6,843,000 | 7,143,000 | 7,438,000 | ||
deposits and other assets | 24,173,000 | 10,231,000 | 10,113,000 | 2,613,000 | 2,613,000 | 5,511,000 | 5,409,000 | 4,075,000 | 3,668,000 | 3,179,000 | 3,789,000 | 3,790,000 | 3,179,000 | 3,179,000 | 2,386,000 | |||||
liabilities and stockholders’ equity | ||||||||||||||||||||
operating lease liability | 3,834,000 | 3,892,000 | 3,784,000 | 3,923,000 | 3,695,000 | 3,443,000 | 3,558,000 | 3,469,000 | 1,937,000 | 1,920,000 | 1,907,000 | 1,894,000 | 1,880,000 | 1,863,000 | 1,851,000 | 1,838,000 | 1,826,000 | 1,584,000 | ||
long-term portion of operating lease liability | 1,843,000 | 2,718,000 | 3,737,000 | 4,471,000 | 5,397,000 | 6,302,000 | 7,180,000 | 8,023,000 | 3,056,000 | 3,429,000 | 3,787,000 | 4,138,000 | 4,483,000 | |||||||
other long-term liabilities | 1,092,000 | 1,077,000 | 1,061,000 | 1,045,000 | 1,033,000 | 964,000 | 950,000 | |||||||||||||
stockholders’ equity: | ||||||||||||||||||||
preferred stock, 0.001 par value... | ||||||||||||||||||||
common stock, 0.001 par value... | 48,000 | 48,000 | 48,000 | 48,000 | 48,000 | 48,000 | 48,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | |||||
total liabilities and stockholders’ equity | 126,166,000 | 130,838,000 | 141,510,000 | 148,988,000 | 157,485,000 | 172,782,000 | 192,092,000 | 171,764,000 | 152,401,000 | 172,259,000 | 190,468,000 | 211,184,000 | 227,747,000 | |||||||
accumulated other comprehensive loss | -350,000 | -313,000 | -48,000 | -290,000 | -456,000 | -491,000 | -763,000 | -1,181,000 | -1,104,000 | -478,000 | ||||||||||
deferred revenue | 659,000 | 1,844,000 | 3,847,000 | 9,160,000 | 12,108,000 | 17,194,000 | 16,749,000 | 17,100,000 | 22,574,000 | 22,472,000 | 22,339,000 | |||||||||
liabilities, convertible preferred stock and stockholders’ equity | ||||||||||||||||||||
other long term liabilities | 852,000 | |||||||||||||||||||
convertible preferred stock | ||||||||||||||||||||
series a non-voting convertible preferred stock, 0.001 par value -5,000,000 shares designated and 4,153,439 issued and outstanding as of september 30, 2023. no shares designated, issued and outstanding as of december 31, 2022 | 31,845,000 | |||||||||||||||||||
preferred stock, 0.001 par value - 10,000,000 shares authorized as of september 30, 2023 and december 31, 2022; no shares issued and outstanding as of september 30, 2023 or december 31, 2022 | ||||||||||||||||||||
common stock | 44,000 | 42,000 | 36,000 | |||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ equity | 215,335,000 | |||||||||||||||||||
preferred stock, 0.001 par value - 10,000,000 shares authorized as of june 30, 2023 and december 31, 2022; no shares issued and outstanding as of june 30, 2023 or december 31, 2022 | ||||||||||||||||||||
preferred stock, 0.001 par value - 10,000,000 shares authorized as of march 31, 2023 and december 31, 2022; no shares issued and outstanding as of march 31, 2023 or december 31, 2022 | ||||||||||||||||||||
deferred revenue, net of current portion | 2,502,000 | 3,819,000 | 4,645,000 | 7,678,000 | 22,421,000 | 26,268,000 | 29,950,000 | |||||||||||||
preferred stock, 0.001 par value - 10,000,000 shares authorized as of december 31, 2022 and 2021; no shares issued and outstanding as of december 31, 2022 or december 31, 2021 | ||||||||||||||||||||
preferred stock, 0.001 par value - 10,000,000 shares authorized as of september 30, 2022 and december 31, 2021; no shares issued and outstanding as of september 30, 2022 or december 31, 2021 | ||||||||||||||||||||
preferred stock, 0.001 par value - 10,000,000 shares authorized as of june 30, 2022 and december 31, 2021; no shares issued and outstanding as of june 30, 2022 or december 31, 2021 | ||||||||||||||||||||
long-term portion of lease liabilities | 4,816,000 | 5,135,000 | 5,449,000 | 5,756,000 | 6,053,000 | |||||||||||||||
preferred stock, 0.001 par value - 10,000,000 shares authorized as of march 31, 2022 and december 31, 2021; no shares issued and outstanding as of march 31, 2022 or december 31, 2021 | ||||||||||||||||||||
liabilities, redeemable convertible preferred stock and stockholders’ equity | ||||||||||||||||||||
redeemable convertible preferred stock | ||||||||||||||||||||
stockholders’ deficit: | ||||||||||||||||||||
preferred stock, 0.001 par value - 10,000,000 shares authorized as of december 31, 2021 and no shares authorized as of december 31, 2020; no shares issued and outstanding as of december 31, 2021 or december 31, 2020 | ||||||||||||||||||||
total liabilities, redeemable convertible preferred stock and stockholders’ equity | 247,879,000 | 261,705,000 | 278,827,000 | 293,662,000 | ||||||||||||||||
other assets | 872,000 | 872,000 | 872,000 | |||||||||||||||||
preferred stock, 0.001 par value - 10,000,000 shares authorized as of september 30, 2021 and no shares authorized as of december 31, 2020; no shares issued and outstanding as of september 30, 2021 or december 31, 2020 | ||||||||||||||||||||
preferred stock, 0.001 par value - 10,000,000 shares authorized at june 30, 2021 and no shares authorized at december 31, 2020; no shares issued and outstanding at june 30, 2021 or december 31, 2020 | ||||||||||||||||||||
preferred stock, 0.001 par value - 10,000,000 shares authorized at march 31, 2021 and no shares authorized at december 31, 2020; no shares issued and outstanding at march 31, 2021 or december 31, 2020 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||
net loss | -6,908,000 | -9,124,000 | -10,234,000 | -19,489,000 | -17,343,000 | -17,115,000 | -14,219,000 | -14,097,000 | -17,338,000 | -20,491,000 | -16,839,000 | 2,797,000 | -14,515,000 | -12,681,000 | -9,716,000 | |||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||
depreciation and amortization | 393,000 | |||||||||||||||||||
non-cash interest expense | 0 | |||||||||||||||||||
stock-based compensation expense | 51,000 | 13,978,000 | 458,000 | 904,000 | ||||||||||||||||
accretion/amortization of premium/discount of available-for-sale securities | -38,000 | |||||||||||||||||||
amortization of right of use-assets | 168,000 | |||||||||||||||||||
gain on early extinguishment of lease liability | 0 | |||||||||||||||||||
loss on disposal of property and equipment | 0 | 0 | 0 | 99,000 | 0 | 0 | 0 | 0 | ||||||||||||
non-cash research and development expenses for the common stock issuable pursuant to hutchmed agreement | ||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||
prepaid expenses and other current assets | -383,000 | -2,986,000 | -423,000 | -165,000 | 717,000 | 212,000 | -270,000 | -269,000 | 564,000 | 932,000 | 31,000 | 308,000 | 554,000 | 2,718,000 | -2,660,000 | 624,000 | 1,666,000 | -1,259,000 | -2,483,000 | 624,000 |
other non-current assets | 72,000 | |||||||||||||||||||
accounts payable | -641,000 | -1,794,000 | -293,000 | -92,000 | -643,000 | 132,000 | -501,000 | -157,000 | -1,883,000 | -666,000 | -987,000 | 666,000 | -85,000 | -1,158,000 | 948,000 | 4,000 | 455,000 | -546,000 | 404,000 | 48,000 |
accrued expenses and other current liabilities | 848,000 | -6,826,000 | -1,118,000 | -2,001,000 | 2,320,000 | 684,000 | -1,724,000 | -3,764,000 | -2,352,000 | -3,297,000 | 908,000 | -2,919,000 | -586,000 | 3,509,000 | 830,000 | -1,523,000 | 1,695,000 | 475,000 | 938,000 | -1,810,000 |
deferred revenue | 0 | -659,000 | -1,185,000 | -2,003,000 | -5,313,000 | -5,450,000 | -6,403,000 | -381,000 | -3,384,000 | -20,217,000 | -3,745,000 | -3,549,000 | -3,474,000 | |||||||
operating lease liabilities | -544,000 | 1,150,000 | -933,000 | -911,000 | -873,000 | -698,000 | -653,000 | -993,000 | ||||||||||||
other long-term liabilities | -236,000 | -16,000 | 15,000 | 16,000 | 16,000 | 12,000 | 69,000 | 14,000 | ||||||||||||
net cash from operating activities | -7,218,000 | -26,642,000 | -3,422,000 | -10,562,000 | -6,260,000 | -8,938,000 | -12,502,000 | -18,304,000 | ||||||||||||
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
free cash flows | -7,218,000 | -26,642,000 | -3,422,000 | -10,562,000 | -6,260,000 | -8,938,000 | -12,502,000 | |||||||||||||
cash flows from investing activities: | ||||||||||||||||||||
cash divested in non-ox40 divestiture | 0 | |||||||||||||||||||
proceeds from disposal of property and equipment | ||||||||||||||||||||
purchases of marketable securities | -8,913,000 | 21,699,000 | -5,997,000 | -17,187,000 | -7,262,000 | -8,771,000 | -9,967,000 | -62,298,000 | ||||||||||||
maturities and sales of marketable securities | 7,549,000 | |||||||||||||||||||
net cash from investing activities | -1,364,000 | -37,331,000 | 24,949,000 | 7,932,000 | 463,000 | 9,454,000 | 3,918,000 | -48,738,000 | ||||||||||||
cash flows from financing activities: | ||||||||||||||||||||
proceeds from term loan | 0 | |||||||||||||||||||
proceeds from exercise of stock options | 0 | 0 | 15,000 | 1,000 | 24,000 | 575,000 | 495,000 | 236,000 | 69,000 | 35,000 | 242,000 | |||||||||
issuance costs in connection with reverse recapitalization | 0 | |||||||||||||||||||
cash acquired in connection with reverse recapitalization | 0 | |||||||||||||||||||
proceeds from common stock issued in pipe financing, net of issuance costs | 0 | |||||||||||||||||||
net cash from financing activities | 0 | |||||||||||||||||||
effects of exchange rates on cash and cash equivalents | -48,000 | |||||||||||||||||||
net increase in cash and cash equivalents | -8,630,000 | |||||||||||||||||||
cash and cash equivalents, beginning of year | 0 | |||||||||||||||||||
cash and cash equivalents, end of year | -8,630,000 | |||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||
cash paid for income taxes | 9,000 | |||||||||||||||||||
supplemental disclosure of non-cash investing and financing information: | ||||||||||||||||||||
accretion of redeemable convertible preferred shares | 0 | |||||||||||||||||||
deferred offering costs in accrued expenses and other current liabilities | ||||||||||||||||||||
exchange of preferred shares into common stock upon closing of reverse recapitalization | 0 | |||||||||||||||||||
forgiveness of term loan upon closing of reverse recapitalization | 0 | |||||||||||||||||||
reverse recapitalization issuance costs in accrued expenses | -221,000 | |||||||||||||||||||
issuance of promissory note in connection with divesture | 0 | |||||||||||||||||||
net assets derecognized in connection with non-ox40 divestiture | 0 | |||||||||||||||||||
unrealized gain on marketable securities | ||||||||||||||||||||
right-of-use assets acquired by assuming operating lease liability | ||||||||||||||||||||
net income | -2,767,000 | -8,619,000 | -16,146,000 | |||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||
depreciation | 87,000 | 87,000 | 89,000 | 90,000 | 92,000 | 219,000 | 305,000 | 242,000 | 242,000 | 231,000 | 210,000 | 213,000 | 148,000 | 180,000 | 147,000 | 145,000 | 89,000 | |||
net accretion of discounts on marketable securities | -47,000 | -196,000 | -285,000 | -366,000 | -424,000 | -393,000 | ||||||||||||||
non-cash operating lease expense | 541,000 | 533,000 | 525,000 | 619,000 | 462,000 | 445,000 | 562,000 | 471,000 | 344,000 | 337,000 | 330,000 | 325,000 | 316,000 | 312,000 | ||||||
impairment of assets held for sale | 0 | 0 | 0 | 742,000 | ||||||||||||||||
deposits and other assets | 1,058,000 | -118,000 | 0 | -406,000 | 2,898,000 | -102,000 | -1,395,000 | 60,000 | 1,000 | -611,000 | 0 | -793,000 | ||||||||
proceeds from sale of property and equipment | 0 | 190,000 | 185,000 | 60,000 | ||||||||||||||||
proceeds from sales and maturities of marketable securities | ||||||||||||||||||||
amounts loaned under note receivable | ||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | -5,797,000 | 516,000 | ||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 40,265,000 | 0 | 0 | 0 | 121,172,000 | 0 | 0 | 60,791,000 | 0 | 0 | 233,089,000 | 0 | 0 | 163,363,000 | |||||
cash, cash equivalents and restricted cash, end of period | 21,527,000 | 37,635,000 | -5,797,000 | 516,000 | -8,584,000 | 54,130,000 | 50,815,000 | 41,539,000 | 30,201,000 | 18,587,000 | 1,610,000 | 47,749,000 | -18,105,000 | -17,006,000 | 281,882,000 | |||||
reconciliation of cash, cash equivalents, and restricted cash to the condensed consolidated balance sheets: | ||||||||||||||||||||
cash and cash equivalents | 21,527,000 | 36,763,000 | -5,797,000 | 922,000 | -8,584,000 | 52,852,000 | -1,383,000 | 50,409,000 | 41,539,000 | 29,329,000 | -7,155,000 | 18,587,000 | 1,610,000 | 46,877,000 | -13,682,000 | -18,105,000 | -17,006,000 | 281,010,000 | ||
restricted cash included in deposits and other assets | 0 | 872,000 | ||||||||||||||||||
options to purchase common stock | -206,783,000 | 6,539,639,000 | 8,696,192,000 | |||||||||||||||||
total | -206,783,000 | 6,539,639,000 | 8,696,192,000 | |||||||||||||||||
proceeds from maturities of marketable securities | 25,119,000 | 15,225,000 | 18,035,000 | 13,700,000 | 13,500,000 | |||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -2,630,000 | -67,042,000 | ||||||||||||||||||
impairment of right-of-use asset | ||||||||||||||||||||
purchases of property and equipment | -262,000 | 0 | 0 | -152,000 | -231,000 | -1,131,000 | -36,000 | -33,000 | -184,000 | -187,000 | -839,000 | |||||||||
cash and cash equivalents acquired in connection with the acquisition of pionyr, net of issuance costs paid | 60,000 | |||||||||||||||||||
cash consideration paid in connection with the acquisition of pionyr | 0 | |||||||||||||||||||
proceeds from issuance of common stock for underwritten registered offering, net of offering costs | 0 | -123,000 | ||||||||||||||||||
repurchase of common stock | 0 | 0 | ||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash to the consolidated balance sheets: | ||||||||||||||||||||
stock-based compensation | 1,017,000 | 1,279,000 | 2,001,000 | 1,998,000 | 1,879,000 | 2,000,000 | 1,811,000 | 1,955,000 | 1,900,000 | 1,581,000 | 1,449,000 | 1,262,000 | 885,000 | |||||||
restricted cash included in other assets | -406,000 | 0 | 1,278,000 | 0 | 406,000 | 0 | 872,000 | 0 | 0 | 0 | 872,000 | 0 | 0 | 0 | 872,000 | |||||
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||
cash flows from operating activities | ||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities | ||||||||||||||||||||
amortization of marketable securities | -53,000 | 34,000 | 27,000 | 42,000 | ||||||||||||||||
impairment of right of use asset | ||||||||||||||||||||
net realized loss on marketable securities | 0 | |||||||||||||||||||
changes in operating assets and liabilities | ||||||||||||||||||||
lease liability | -754,000 | -632,000 | -356,000 | -345,000 | -338,000 | -331,000 | -316,000 | -307,000 | -300,000 | -296,000 | -55,000 | -89,000 | ||||||||
net cash flows from operating activities | -21,819,000 | -19,997,000 | -18,143,000 | -19,784,000 | -17,655,000 | -17,219,000 | -19,451,000 | -19,784,000 | -13,368,000 | -17,990,000 | -15,724,000 | -13,170,000 | ||||||||
cash flows from investing activities | ||||||||||||||||||||
sales and maturities of marketable securities | 45,477,000 | 50,061,000 | 28,000,000 | 31,072,000 | 37,205,000 | 51,780,000 | ||||||||||||||
net cash flows from investing activities | 20,376,000 | 31,894,000 | 22,680,000 | -10,806,000 | 10,499,000 | 35,782,000 | 20,486,000 | -166,051,000 | -550,000 | -184,000 | -187,000 | -839,000 | ||||||||
cash flows from financing activities | ||||||||||||||||||||
net cash flows from financing activities | 60,000 | 38,918,000 | 1,000 | 24,000 | 575,000 | 495,000 | 236,000 | 69,000 | -1,095,000 | 132,528,000 | ||||||||||
cash, cash equivalents and restricted cash, beginning of year | ||||||||||||||||||||
cash, cash equivalents and restricted cash, end of year | ||||||||||||||||||||
reconciliation of cash, cash equivalents, and restricted cash to the consolidated balance sheets | ||||||||||||||||||||
supplemental disclosure of non-cash activities | ||||||||||||||||||||
right-of-use asset recognized upon assumption of san francisco, ca lease from pionyr | ||||||||||||||||||||
purchases of property and equipment in accounts payable and accrued expenses | 69,000 | -753,000 | ||||||||||||||||||
amortization of premiums and discounts on marketable securities | -577,000 | -602,000 | -530,000 | |||||||||||||||||
sale of property and equipment | 0 | |||||||||||||||||||
purchase of marketable securities | -18,167,000 | -5,324,000 | -41,726,000 | -26,475,000 | -14,867,000 | -8,978,000 | -166,018,000 | |||||||||||||
net increase in cash and cash equivalents and restricted cash | 50,815,000 | 41,539,000 | -30,590,000 | 18,587,000 | 1,610,000 | -185,340,000 | -18,105,000 | -17,006,000 | 118,519,000 | |||||||||||
reconciliation of cash, cash equivalents, and restricted cash to the condensed consolidated balance sheets | ||||||||||||||||||||
supplemental cash flow information | ||||||||||||||||||||
noncash investing and financing activities | ||||||||||||||||||||
underwritten registered offering costs in accrued expenses | ||||||||||||||||||||
reclassification of deposits and other assets to prepaid expenses and other current assets | 609,866,000 | |||||||||||||||||||
unrealized gains on marketable securities | 272,000 | |||||||||||||||||||
adjustments to reconcile net loss to net cash from provided by operating activities | ||||||||||||||||||||
proceeds from initial public offering, net of offering costs | 0 | 0 | -1,130,000 | 132,432,000 | ||||||||||||||||
proceeds from issuance of preferred stock, net of offering costs | ||||||||||||||||||||
right-of-use assets and lease liabilities recognized upon lease inception | 0 | 0 | 0 | 7,541,000 | ||||||||||||||||
payment of preferred issuance costs | 0 | 0 | -146,000 | |||||||||||||||||
purchases of property and equipment in accrued expense | -14,000 | -57,000 | 157,000 | |||||||||||||||||
deferred transaction costs in accounts payable and accrued expenses | 1,130,000 | |||||||||||||||||||
depreciation expense | ||||||||||||||||||||
non-cash research and development expense for in-process research and development acquired in acquisition | ||||||||||||||||||||
non-cash lease expense | 273,000 | |||||||||||||||||||
cash obtained in asset acquisition | ||||||||||||||||||||
payments to acquire property and equipment | ||||||||||||||||||||
assets obtained in asset acquisition | ||||||||||||||||||||
liabilities assumed in asset acquisition | ||||||||||||||||||||
fair value of equity instruments issued in connection with asset acquisition | ||||||||||||||||||||
deferred transaction costs in accounts payable and accrued liabilities | ||||||||||||||||||||
right-of-use assets recognized upon adoption of asc 842 | ||||||||||||||||||||
right-of-use asset obtained in exchange for operating lease liability | ||||||||||||||||||||
right-of-use amortization |
