Inspire Medical Systems, Inc(NYSE:INSP)

Inspire Medical Systems, Inc., a medical technology company, focuses on the development and commercialization of minimally invasive solutions for patients with obstructive sleep apnea (OSA) in the United States and Europe. It offers Inspire system, a neurostimulation technology that provides a safe ...
Website: http://www.inspiresleep.com
Founded: 2012
Full Time Employees: 239
Sector: Healthcare
Industry: Medical Devices
• 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 204,583,000 | 269,077,000 | 224,501,000 | 217,086,000 | 201,317,000 | 239,718,000 | 203,191,000 | 195,885,000 | 164,010,000 | 192,508,000 | 153,302,000 | 151,092,000 | 127,897,000 | 137,900,000 | 109,188,000 | 91,386,000 | 69,382,000 | 78,398,000 | 61,685,000 | 52,959,000 | 40,352,000 | 46,009,000 | 35,842,000 | 12,183,000 | 21,347,000 | 26,906,000 | 20,862,000 | 18,032,000 | 16,250,000 | 16,559,000 | 13,054,000 |
yoy | 1.62% | 12.25% | 10.49% | 10.82% | 22.75% | 24.52% | 32.54% | 29.65% | 28.24% | 39.60% | 40.40% | 65.33% | 84.34% | 75.90% | 77.01% | 72.56% | 71.94% | 70.40% | 72.10% | 334.70% | 89.03% | 71.00% | 71.81% | -32.44% | 31.37% | 62.49% | 59.81% | ||||
qoq | -23.97% | 19.86% | 3.42% | 7.83% | -16.02% | 17.98% | 3.73% | 19.43% | -14.80% | 25.57% | 1.46% | 18.14% | -7.25% | 26.30% | 19.48% | 31.71% | -11.50% | 27.09% | 16.48% | 31.24% | -12.30% | 28.37% | 194.20% | -42.93% | -20.66% | 28.97% | 15.69% | 10.97% | -1.87% | 26.85% | |
cost of goods sold | 27,671,000 | 36,071,000 | 31,773,000 | 34,672,000 | 30,709,000 | 35,988,000 | 32,398,000 | 29,843,000 | 24,757,000 | 28,054,000 | 24,382,000 | 24,252,000 | 19,888,000 | 22,152,000 | 19,786,000 | 14,173,000 | 10,004,000 | 11,156,000 | 8,624,000 | 7,518,000 | 5,981,000 | 7,161,000 | 5,211,000 | 1,954,000 | 3,297,000 | 4,239,000 | 3,456,000 | 3,094,000 | 2,854,000 | 3,193,000 | 2,467,000 |
gross profit | 176,912,000 | 233,006,000 | 192,728,000 | 182,414,000 | 170,608,000 | 203,730,000 | 170,793,000 | 166,042,000 | 139,253,000 | 164,454,000 | 128,920,000 | 126,840,000 | 108,009,000 | 115,748,000 | 89,402,000 | 77,213,000 | 59,378,000 | 67,242,000 | 53,061,000 | 45,441,000 | 34,371,000 | 38,848,000 | 30,631,000 | 10,229,000 | 18,050,000 | 22,667,000 | 17,406,000 | 14,938,000 | 13,396,000 | 13,366,000 | 10,587,000 |
yoy | 3.70% | 14.37% | 12.84% | 9.86% | 22.52% | 23.88% | 32.48% | 30.91% | 28.93% | 42.08% | 44.20% | 64.27% | 81.90% | 72.14% | 68.49% | 69.92% | 72.76% | 73.09% | 73.23% | 344.24% | 90.42% | 71.39% | 75.98% | -31.52% | 34.74% | 69.59% | 64.41% | ||||
qoq | -24.07% | 20.90% | 5.65% | 6.92% | -16.26% | 19.28% | 2.86% | 19.24% | -15.32% | 27.56% | 1.64% | 17.43% | -6.69% | 29.47% | 15.79% | 30.04% | -11.70% | 26.73% | 16.77% | 32.21% | -11.52% | 26.83% | 199.45% | -43.33% | -20.37% | 30.23% | 16.52% | 11.51% | 0.22% | 26.25% | |
gross margin % | 86.47% | 86.59% | 85.85% | 84.03% | 84.75% | 84.99% | 84.06% | 84.77% | 84.91% | 85.43% | 84.10% | 83.95% | 84.45% | 83.94% | 81.88% | 84.49% | 85.58% | 85.77% | 86.02% | 85.80% | 85.18% | 84.44% | 85.46% | 83.96% | 84.56% | 84.25% | 83.43% | 82.84% | 82.44% | 80.72% | 81.10% |
operating expenses: | |||||||||||||||||||||||||||||||
research and development | 25,826,000 | 24,942,000 | 24,211,000 | 26,209,000 | 27,803,000 | 30,336,000 | 26,083,000 | 28,859,000 | 28,850,000 | 31,052,000 | 29,144,000 | 30,821,000 | 25,519,000 | 21,248,000 | 20,993,000 | 14,534,000 | 11,870,000 | 10,294,000 | 9,614,000 | 9,288,000 | 8,154,000 | 7,285,000 | 7,307,000 | 6,062,000 | 5,438,000 | 3,767,000 | 3,623,000 | 2,846,000 | 2,603,000 | 2,152,000 | 1,771,000 |
selling, general and administrative | 152,204,000 | 161,953,000 | 158,873,000 | 159,521,000 | 144,290,000 | 141,510,000 | 130,392,000 | 132,084,000 | 125,621,000 | 124,105,000 | 113,247,000 | 112,618,000 | 101,988,000 | 94,835,000 | 85,603,000 | 76,686,000 | 63,564,000 | 58,769,000 | 53,243,000 | 48,697,000 | 41,906,000 | 38,625,000 | 33,216,000 | 26,981,000 | 29,052,000 | 28,193,000 | 22,434,000 | 20,268,000 | 19,570,000 | ||
total operating expenses | 178,030,000 | 186,895,000 | 183,084,000 | 185,730,000 | 172,093,000 | 171,846,000 | 156,475,000 | 160,943,000 | 154,471,000 | 155,157,000 | 142,391,000 | 143,439,000 | 127,507,000 | 116,083,000 | 106,596,000 | 91,220,000 | 75,434,000 | 69,063,000 | 62,857,000 | 57,985,000 | 50,060,000 | 45,910,000 | 40,523,000 | 33,043,000 | 34,490,000 | 31,960,000 | 26,057,000 | 23,114,000 | 22,173,000 | 18,263,000 | 15,236,000 |
operating | -1,118,000 | ||||||||||||||||||||||||||||||
interest and dividend (income) | -3,741,000 | ||||||||||||||||||||||||||||||
other expense | 226,000 | -330,000 | 66,000 | 3,498,000 | -578,000 | 778,000 | -118,000 | 135,000 | 60,000 | -73,000 | 224,000 | 61,000 | -17,000 | -241,000 | 101,000 | 144,000 | 45,000 | 27,000 | 33,000 | 19,000 | 38,000 | -3,000 | -78,000 | -7,000 | -30,000 | -13,000 | 38,000 | 13,000 | 5,000 | ||
earnings before income taxes | 2,397,000 | ||||||||||||||||||||||||||||||
income tax expense | 13,691,000 | ||||||||||||||||||||||||||||||
net earnings | -11,294,000 | ||||||||||||||||||||||||||||||
yoy | |||||||||||||||||||||||||||||||
qoq | |||||||||||||||||||||||||||||||
net income margin % | -5.52% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
basic earnings per share | -0.39 | ||||||||||||||||||||||||||||||
diluted earnings per share | -0.39 | ||||||||||||||||||||||||||||||
weighted-average shares outstanding: | |||||||||||||||||||||||||||||||
basic | 28,700,525 | 29,368,892 | 29,332,376 | 29,506,807 | 29,702,358 | 29,763,395 | 29,879,621 | 29,728,849 | |||||||||||||||||||||||
diluted | 28,700,525 | 29,757,036 | 29,600,223 | 29,506,807 | 30,311,476 | 30,543,274 | 30,633,789 | 30,408,439 | |||||||||||||||||||||||
operating income | 46,111,000 | 9,644,000 | -3,316,000 | -1,485,000 | 31,884,000 | 14,318,000 | 5,099,000 | -15,218,000 | 9,297,000 | -13,471,000 | -16,599,000 | -19,498,000 | -335,000 | -17,194,000 | -14,007,000 | -16,056,000 | -1,821,000 | -9,796,000 | -12,544,000 | -15,689,000 | -7,062,000 | -9,892,000 | -22,814,000 | -16,440,000 | -9,293,000 | -8,651,000 | -8,176,000 | -8,777,000 | -4,897,000 | -4,649,000 | |
yoy | 44.62% | -32.64% | -165.03% | -90.24% | 242.95% | -206.29% | -130.72% | -21.95% | -2875.22% | -21.65% | 18.51% | 21.44% | -81.60% | 75.52% | 11.66% | 2.34% | -74.21% | -0.97% | -45.02% | -4.57% | -24.01% | 14.35% | 179.04% | 87.31% | 89.77% | 86.08% | |||||
qoq | 378.13% | -390.83% | 123.30% | -104.66% | 122.68% | 180.80% | -133.51% | -263.69% | -169.01% | -18.84% | -14.87% | 5720.30% | -98.05% | 22.75% | -12.76% | 781.71% | -81.41% | -21.91% | -20.05% | 122.16% | -28.61% | -56.64% | 38.77% | 76.91% | 7.42% | 5.81% | -6.85% | 79.23% | 5.33% | ||
operating margin % | 0% | 17.14% | 4.30% | -1.53% | -0.74% | 13.30% | 7.05% | 2.60% | -9.28% | 4.83% | -8.79% | -10.99% | -15.25% | -0.24% | -15.75% | -15.33% | -23.14% | -2.32% | -15.88% | -23.69% | -38.88% | -15.35% | -27.60% | -187.26% | -77.01% | -34.54% | -41.47% | -45.34% | -54.01% | -29.57% | -35.61% |
other expense: | |||||||||||||||||||||||||||||||
interest and dividend income | -4,000,000 | -3,984,000 | -4,486,000 | -5,066,000 | -5,552,000 | -5,890,000 | -5,882,000 | -5,923,000 | -5,870,000 | -5,495,000 | -4,922,000 | -4,273,000 | -3,369,000 | -1,350,000 | -297,000 | ||||||||||||||||
interest expense | 122,000 | 11,000 | 4,000 | 656,000 | 494,000 | 527,000 | 538,000 | 537,000 | 530,000 | 523,000 | 533,000 | 533,000 | 526,000 | 525,000 | 530,000 | 529,000 | 523,000 | 537,000 | 689,000 | 680,000 | |||||||||||
total other income | -4,208,000 | -3,907,000 | -984,000 | -5,644,000 | -4,752,000 | -6,008,000 | -5,747,000 | -5,863,000 | -195,000 | ||||||||||||||||||||||
income before income taxes | 50,319,000 | 13,551,000 | -2,332,000 | 4,159,000 | 36,636,000 | 20,326,000 | 10,846,000 | -9,355,000 | 15,240,000 | -8,200,000 | -11,738,000 | -15,208,000 | 3,275,000 | -16,601,000 | -14,348,000 | -16,594,000 | -2,371,000 | -10,344,000 | -13,062,000 | -16,193,000 | -7,456,000 | -10,298,000 | -23,089,000 | -16,245,000 | -9,040,000 | -8,247,000 | -7,650,000 | -8,266,000 | -4,778,000 | -4,693,000 | |
income taxes | 1,511,500 | 3,619,000 | 1,260,000 | 1,167,000 | 1,412,000 | 1,829,000 | 1,053,000 | 650,000 | 477,000 | 340,000 | 214,000 | 216,000 | 125,000 | 246,000 | 142,000 | 100,000 | 20,000 | 3,000 | 26,000 | 23,000 | 28,000 | 87,000 | |||||||||
net income | 136,090,000 | 9,932,000 | -3,592,000 | 2,992,000 | 35,224,000 | 18,497,000 | 9,793,000 | -10,005,000 | 14,763,000 | -8,540,000 | -11,952,000 | -15,424,000 | 3,150,000 | -16,847,000 | -14,490,000 | -16,694,000 | -2,391,000 | -10,347,000 | -13,088,000 | -16,216,000 | -7,484,000 | -10,385,000 | -23,089,000 | -16,245,000 | -9,080,000 | -8,247,000 | -7,650,000 | -8,266,000 | -4,778,000 | -4,693,000 | |
other comprehensive income: | |||||||||||||||||||||||||||||||
foreign currency translation gain | -128,000 | -59,000 | 191,000 | -151,000 | 259,000 | -39,000 | -134,000 | 72,000 | 105,000 | 42,000 | |||||||||||||||||||||
unrealized gain on investments | -47,000 | 302,000 | -1,013,000 | 1,556,000 | -200,000 | -542,000 | 612,000 | 122,000 | -1,000 | 13,000 | -50,500 | -14,000 | -46,000 | 3,000 | -21,000 | -20,000 | -7,250 | -81,000 | -141,000 | 193,000 | 35,500 | 39,000 | 35,000 | ||||||||
total comprehensive income | 135,915,000 | 10,175,000 | -3,423,000 | 2,683,000 | 34,060,000 | 20,312,000 | 9,554,000 | ||||||||||||||||||||||||
net income per share | -0.34 | 0.51 | -0.29 | -0.41 | -0.53 | 0.13 | -0.6 | -0.53 | -0.61 | -0.08 | -0.38 | -0.48 | -0.6 | -0.26 | -0.39 | -0.88 | -0.67 | -0.38 | -0.34 | -0.32 | -0.35 | -0.1 | -0.22 | ||||||||
basic | 4.63 | 0.34 | -0.12 | 0.1 | 1.19 | 0.62 | 0.33 | ||||||||||||||||||||||||
diluted | 4.58 | 0.34 | -0.12 | 0.1 | 1.15 | 0.6 | 0.32 | ||||||||||||||||||||||||
unrealized loss on investments | -22,000 | -9,000 | -45,000 | -143,000 | |||||||||||||||||||||||||||
foreign currency translation loss | -300,000 | -1,000 | -181,000 | -26,500 | -148,000 | ||||||||||||||||||||||||||
other comprehensive loss: | |||||||||||||||||||||||||||||||
total comprehensive loss | -10,681,000 | 15,519,000 | -8,599,000 | -11,881,000 | -15,306,000 | 3,427,000 | -17,009,000 | -14,493,000 | -16,837,000 | -2,437,000 | -10,344,000 | -13,109,000 | -16,236,000 | -12,437,000 | -10,466,000 | -23,230,000 | -16,052,000 | -6,005,250 | -8,208,000 | -7,615,000 | -8,198,000 | -4,269,000 | -4,719,000 | ||||||||
net income per share | -0.34 | 0.51 | -0.29 | -0.41 | -0.53 | 0.13 | -0.6 | -0.53 | -0.61 | -0.08 | -0.38 | -0.48 | -0.6 | -0.26 | -0.39 | -0.88 | -0.67 | -0.38 | -0.34 | -0.32 | -0.35 | -0.1 | -0.22 | ||||||||
weighted-average common shares used to compute net loss per share, basic and diluted | 29,615,166 | 29,302,154 | 29,365,968 | 29,229,922 | 29,089,950 | 28,071,748 | 28,226,345 | 27,594,874 | 27,517,268 | 27,262,979 | 27,300,377 | 27,230,044 | 27,144,361 | 26,073,418 | 26,835,603 | 26,289,272 | 24,165,875 | 23,804,452 | 23,940,430 | 23,753,647 | 23,441,560 | 14,579,662 | 21,361,739 | ||||||||
total other expense | -5,943,000 | -5,271,000 | -4,861,000 | -4,290,000 | -3,610,000 | -593,000 | 341,000 | 538,000 | 550,000 | 548,000 | 518,000 | 504,000 | 394,000 | 406,000 | 275,000 | -253,000 | -404,000 | -526,000 | -511,000 | -119,000 | 44,000 | ||||||||||
interest income | -34,000 | -15,000 | -22,000 | -31,000 | -57,000 | -77,000 | -125,000 | -248,000 | -642,000 | -776,000 | -903,000 | -1,036,000 | -1,086,000 | -821,000 | -641,000 | ||||||||||||||||
other income | -20,750 | -2,000 | |||||||||||||||||||||||||||||
unrealized gain on short-term investments | 68,000 | ||||||||||||||||||||||||||||||
selling and marketing | 7,978,250 | 11,312,000 | |||||||||||||||||||||||||||||
general and administrative | 1,375,750 | 2,153,000 | |||||||||||||||||||||||||||||
unrealized loss on short-term investments | -6,500 | -26,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||
cash and cash equivalents | 98,932,000 | 104,813,000 | 112,845,000 | 106,927,000 | 53,882,000 | 150,150,000 | 147,512,000 | 188,035,000 | 175,416,000 | 185,537,000 | 329,897,000 | 467,051,000 | 442,132,000 | 441,592,000 | 417,808,000 | 186,570,000 | 203,291,000 | 214,467,000 | 210,200,000 | 176,541,000 | 182,348,000 | 190,518,000 | 178,705,000 | 211,237,000 | 76,117,000 | 22,860,000 | 48,044,000 | 51,268,000 | 101,945,000 | 97,288,000 | 26,312,000 |
investments, short-term | 184,902,000 | 203,455,000 | 209,747,000 | 193,968,000 | 315,307,000 | 295,396,000 | 263,475,000 | 251,629,000 | 265,945,000 | 274,838,000 | 134,317,000 | 9,927,000 | 9,821,000 | 9,741,000 | 9,752,000 | 31,295,000 | 43,796,000 | 43,844,000 | 55,932,000 | 31,322,000 | 59,608,000 | 126,605,000 | 103,558,000 | 107,352,000 | |||||||
accounts receivable | 105,088,000 | 119,692,000 | 107,989,000 | 137,687,000 | 92,628,000 | 93,068,000 | 89,743,000 | 79,716,000 | 72,333,000 | 89,884,000 | 71,460,000 | 63,500,000 | 59,766,000 | 61,228,000 | 48,498,000 | 40,380,000 | 34,544,000 | 34,179,000 | 26,675,000 | 24,914,000 | 21,646,000 | 25,063,000 | 21,101,000 | 10,235,000 | 11,032,000 | 13,131,000 | 10,985,000 | 9,465,000 | 7,036,000 | 6,667,000 | 5,410,000 |
inventories | 166,235,000 | 145,293,000 | 141,777,000 | 121,633,000 | 99,727,000 | 80,118,000 | 67,432,000 | 59,025,000 | 48,974,000 | 33,885,000 | 26,115,000 | 20,840,000 | 15,663,000 | 11,886,000 | 15,146,000 | 21,857,000 | 22,198,000 | 17,231,000 | 15,574,000 | 13,296,000 | 11,385,000 | 8,479,000 | 8,966,000 | 9,966,000 | 7,245,000 | 5,834,000 | 4,675,000 | 3,561,000 | 3,106,000 | 2,667,000 | 3,075,000 |
prepaid expenses and other current assets | 11,662,000 | 10,399,000 | 14,131,000 | 12,974,000 | 10,135,000 | 12,074,000 | 14,358,000 | 28,755,000 | 9,546,000 | 9,595,000 | 7,802,000 | 8,685,000 | 6,090,000 | 5,505,000 | 4,351,000 | 4,574,000 | 2,444,000 | 2,660,000 | 3,046,000 | 3,448,000 | 1,609,000 | 1,965,000 | 2,219,000 | 4,348,000 | 1,429,000 | 2,206,000 | 3,200,000 | 5,596,000 | 1,387,000 | ||
total current assets | 566,819,000 | 583,652,000 | 586,489,000 | 573,189,000 | 571,679,000 | 630,806,000 | 582,520,000 | 607,160,000 | 572,214,000 | 593,739,000 | 569,591,000 | 560,076,000 | 533,578,000 | 530,032,000 | 495,544,000 | 263,133,000 | 262,477,000 | 268,537,000 | 255,495,000 | 249,494,000 | 260,784,000 | 269,869,000 | 266,923,000 | 267,108,000 | 155,431,000 | 170,636,000 | 170,462,000 | 177,242,000 | 188,543,000 | 199,278,000 | 129,955,000 |
investments, long-term | 115,882,000 | 96,330,000 | 88,353,000 | 109,830,000 | 44,831,000 | 70,995,000 | 113,425,000 | 26,344,000 | 27,803,000 | 9,143,000 | 2,961,000 | 9,796,000 | 9,938,000 | 9,984,000 | 9,979,000 | 6,139,000 | 6,276,000 | 9,625,000 | 6,116,000 | ||||||||||||
property and equipment | 100,692,000 | 97,872,000 | 91,506,000 | 85,274,000 | 77,175,000 | 71,925,000 | 67,447,000 | 61,701,000 | 52,281,000 | 39,984,000 | 32,249,000 | 25,217,000 | 20,920,000 | 17,249,000 | 14,134,000 | 11,015,000 | 9,334,000 | 8,486,000 | 7,915,000 | 7,066,000 | 6,791,000 | 5,311,000 | 4,309,000 | 3,307,000 | 3,113,000 | 3,045,000 | 2,757,000 | 1,826,000 | 974,000 | 802,000 | 765,000 |
operating lease right-of-use assets | 23,068,000 | 23,532,000 | 24,070,000 | 24,524,000 | 24,972,000 | 23,314,000 | 21,811,000 | 22,189,000 | 22,248,000 | 22,667,000 | 23,081,000 | 21,368,000 | 6,614,000 | 6,880,000 | 7,141,000 | 7,400,000 | |||||||||||||||
deferred tax assets | 87,665,000 | 88,667,000 | |||||||||||||||||||||||||||||
other non-current assets | 17,250,000 | 17,264,000 | 17,298,000 | 9,376,000 | 12,152,000 | 11,343,000 | 10,991,000 | 10,995,000 | 11,296,000 | 11,278,000 | 11,612,000 | 11,585,000 | 10,735,000 | 10,715,000 | 10,704,000 | 10,454,000 | 454,000 | 204,000 | 204,000 | 204,000 | 204,000 | 204,000 | 381,000 | 469,000 | |||||||
total assets | 911,376,000 | 907,317,000 | 807,716,000 | 802,193,000 | 730,809,000 | 808,383,000 | 796,194,000 | 728,389,000 | 685,842,000 | 676,811,000 | 639,494,000 | 618,246,000 | 571,847,000 | 564,876,000 | 527,523,000 | 292,002,000 | 289,720,000 | 295,084,000 | 278,894,000 | 272,208,000 | 273,413,000 | 281,189,000 | 271,784,000 | 271,308,000 | 165,736,000 | 181,253,000 | 183,225,000 | 185,565,000 | 189,606,000 | 200,080,000 | 130,720,000 |
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||
accounts payable | 41,849,000 | 36,565,000 | 59,240,000 | 53,162,000 | 29,137,000 | 38,687,000 | 34,926,000 | 33,621,000 | 43,802,000 | 38,839,000 | 40,031,000 | 39,961,000 | 36,478,000 | 26,847,000 | 20,305,000 | 16,033,000 | 17,022,000 | 11,665,000 | 9,989,000 | 8,681,000 | 9,057,000 | 7,209,000 | 6,743,000 | 5,103,000 | 5,821,000 | 4,459,000 | 4,838,000 | 2,681,000 | 3,203,000 | 3,429,000 | 2,449,000 |
accrued expenses | 47,569,000 | 59,490,000 | 51,603,000 | 40,197,000 | 34,333,000 | 49,814,000 | 39,338,000 | 32,036,000 | 28,370,000 | 39,266,000 | 29,964,000 | 26,726,000 | 23,390,000 | 34,339,000 | 28,986,000 | 18,570,000 | 13,896,000 | 20,454,000 | 17,477,000 | 12,606,000 | 10,365,000 | 13,516,000 | 11,455,000 | 7,939,000 | 7,896,000 | 12,397,000 | 7,865,000 | 5,980,000 | 4,623,000 | 7,726,000 | 4,962,000 |
total current liabilities | 89,418,000 | 96,055,000 | 110,843,000 | 93,359,000 | 63,470,000 | 88,501,000 | 74,264,000 | 65,657,000 | 72,172,000 | 78,105,000 | 69,995,000 | 66,687,000 | 59,868,000 | 61,186,000 | 49,291,000 | 46,853,000 | 43,168,000 | 41,307,000 | 33,591,000 | 24,350,000 | 19,422,000 | 20,725,000 | 18,198,000 | 13,042,000 | 13,717,000 | 16,856,000 | 12,703,000 | 8,661,000 | 7,826,000 | 11,155,000 | 7,595,000 |
operating lease liabilities, non-current portion | 29,552,000 | 29,998,000 | 30,302,000 | 30,909,000 | 31,488,000 | 30,039,000 | 25,218,000 | 24,512,000 | 24,500,000 | 24,846,000 | 25,173,000 | 22,054,000 | 7,185,000 | 7,536,000 | 7,882,000 | 8,224,000 | |||||||||||||||
other non-current liabilities | 66,000 | 104,000 | 111,000 | 111,000 | 108,000 | 148,000 | 150,000 | 149,000 | 146,000 | 1,346,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | 146,000 | ||||||||||||||
total liabilities | 119,036,000 | 126,157,000 | 141,256,000 | 124,379,000 | 95,066,000 | 118,688,000 | 99,632,000 | 90,318,000 | 96,818,000 | 104,297,000 | 95,314,000 | 88,887,000 | 67,199,000 | 68,868,000 | 57,319,000 | 65,018,000 | 64,665,000 | 66,036,000 | 58,594,000 | 52,294,000 | 50,282,000 | 51,442,000 | 42,961,000 | 37,714,000 | 38,333,000 | 41,418,000 | 37,171,000 | 33,076,000 | 32,190,000 | 36,081,000 | |
commitments and contingencies | |||||||||||||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||||||||||||
preferred stock, 0.001 par value... | |||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 29,000 | 29,000 | 30,000 | 30,000 | 29,000 | 27,000 | 27,000 | 24,000 | 23,000 | ||||||||||||||||||||||
additional paid-in capital | 950,449,000 | 927,159,000 | 948,374,000 | 969,903,000 | 924,409,000 | 981,043,000 | 1,021,970,000 | 983,791,000 | 944,298,000 | 917,107,000 | 904,293,000 | 880,873,000 | 844,281,000 | 820,335,000 | 797,958,000 | 537,730,000 | 521,308,000 | 508,465,000 | 497,280,000 | 486,550,000 | 476,658,000 | 467,038,000 | 458,586,000 | 452,891,000 | 323,473,000 | 319,865,000 | 317,016,000 | 315,243,000 | 312,555,000 | 310,941,000 | 240,451,000 |
accumulated other comprehensive income | -352,000 | 464,000 | 639,000 | 396,000 | 227,000 | 536,000 | 1,700,000 | -115,000 | 124,000 | 800,000 | 44,000 | 103,000 | 32,000 | -55,000 | -9,000 | -12,000 | 9,000 | 29,000 | 73,000 | 154,000 | 295,000 | 102,000 | 90,000 | 51,000 | 16,000 | ||||||
accumulated deficit | -157,786,000 | -146,492,000 | -282,582,000 | -292,514,000 | -288,922,000 | -291,914,000 | -327,138,000 | -345,635,000 | -355,428,000 | -345,423,000 | -360,186,000 | -351,646,000 | -339,694,000 | -324,270,000 | -327,420,000 | -310,573,000 | -296,083,000 | -279,389,000 | -276,998,000 | -266,651,000 | -253,563,000 | -237,347,000 | -229,863,000 | -219,478,000 | -196,389,000 | -180,156,000 | -171,076,000 | -162,829,000 | -155,179,000 | -146,913,000 | -142,135,000 |
total stockholders' equity | 792,340,000 | 781,160,000 | 666,460,000 | 677,814,000 | 635,743,000 | 689,695,000 | 696,562,000 | 638,071,000 | 589,024,000 | 572,514,000 | 544,180,000 | 529,359,000 | 504,648,000 | 496,008,000 | 470,204,000 | 226,984,000 | 225,055,000 | 229,048,000 | 220,300,000 | 219,914,000 | 223,131,000 | 229,747,000 | 228,823,000 | 233,594,000 | 127,403,000 | 139,835,000 | 146,054,000 | 152,489,000 | 157,416,000 | 163,999,000 | 98,311,000 |
total liabilities and stockholders' equity | 911,376,000 | 907,317,000 | 807,716,000 | 802,193,000 | 730,809,000 | 808,383,000 | 796,194,000 | 728,389,000 | 685,842,000 | 676,811,000 | 639,494,000 | 618,246,000 | 571,847,000 | 564,876,000 | 527,523,000 | 292,002,000 | 289,720,000 | 295,084,000 | 278,894,000 | 272,208,000 | 273,413,000 | 281,189,000 | 271,784,000 | 271,308,000 | 165,736,000 | 181,253,000 | 183,225,000 | 185,565,000 | 189,606,000 | 200,080,000 | 130,720,000 |
stockholders' equity | |||||||||||||||||||||||||||||||
common stock, 0.001 par value per share... | 29,000 | 29,000 | 29,000 | 30,000 | 30,000 | 30,000 | 29,000 | 29,000 | 29,000 | 29,000 | 28,000 | 28,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 24,000 | 24,000 | 24,000 | 21,000 | ||||||||||
notes payable, current portion | 12,250,000 | 12,250,000 | 9,188,000 | ||||||||||||||||||||||||||||
notes payable, non-current portion | 9,795,000 | 12,798,000 | 15,799,000 | 18,799,000 | 21,801,000 | ||||||||||||||||||||||||||
accumulated other comprehensive loss | -86,000 | -363,000 | -201,000 | -198,000 | -52,000 | -26,000 | |||||||||||||||||||||||||
operating lease right-of-use asset | 7,659,000 | 7,919,000 | 5,296,000 | 5,465,000 | 5,634,000 | 5,805,000 | 171,000 | 424,000 | 672,000 | 915,000 | |||||||||||||||||||||
operating lease liability, non-current portion | 8,553,000 | 8,796,000 | 6,080,000 | 6,032,000 | 5,959,000 | 5,886,000 | |||||||||||||||||||||||||
other non-current liability | 134,000 | 124,000 | 111,000 | 97,000 | 85,000 | 74,000 | 40,000 | 40,000 | 40,000 | ||||||||||||||||||||||
current portion of notes payable | 6,125,000 | 3,063,000 | |||||||||||||||||||||||||||||
notes payable | 24,804,000 | 24,746,000 | 24,689,000 | 24,632,000 | 24,576,000 | 24,522,000 | 24,468,000 | 24,415,000 | 24,364,000 | 24,926,000 | 24,814,000 | ||||||||||||||||||||
total non-current liabilities | 30,717,000 | ||||||||||||||||||||||||||||||
other non-current asset | 381,000 | 381,000 | 381,000 | 381,000 | 89,000 | ||||||||||||||||||||||||||
common stock,0.001 par value per share... | 24,000 | ||||||||||||||||||||||||||||||
short-term investments | 75,069,000 | 90,922,000 | 94,114,000 | ||||||||||||||||||||||||||||
prepaid expenses and other assets | 1,734,000 | 1,044,000 | |||||||||||||||||||||||||||||
preferred stock warrants | |||||||||||||||||||||||||||||||
total long-term liabilities | 24,926,000 | 24,814,000 | |||||||||||||||||||||||||||||
property and equipment, cost | 1,553,000 | ||||||||||||||||||||||||||||||
less: accumulated depreciation | -788,000 | ||||||||||||||||||||||||||||||
accrued interest | 184,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||||||||
net earnings | -11,294,000 | |||||||||||||||||||||||||||||
adjustments to reconcile net earnings to net cash from operating activities: | ||||||||||||||||||||||||||||||
depreciation and amortization | 5,110,000 | 3,822,000 | 3,677,000 | 3,414,000 | 3,044,000 | 2,478,000 | 1,850,000 | 1,383,000 | 839,000 | 817,000 | 777,000 | 659,000 | 593,000 | 569,000 | 513,000 | 417,000 | 359,000 | 344,000 | 336,000 | 304,000 | 234,000 | 253,000 | 212,000 | 188,000 | 187,000 | 153,000 | 133,000 | 106,000 | 103,000 | 105,000 |
accretion of investment discount | -290,000 | -377,000 | -394,000 | -909,000 | -1,209,000 | -1,542,000 | -2,410,000 | -2,438,000 | -2,469,000 | 44,000 | 22,000 | -8,000 | -80,000 | -137,000 | -237,000 | -300,000 | -309,000 | |||||||||||||
stock-based compensation expense | 30,689,000 | 28,012,000 | 29,467,000 | 41,724,000 | 31,056,000 | 29,140,000 | 28,223,000 | 32,322,000 | 26,322,000 | 22,849,000 | 19,829,000 | 21,567,000 | 18,225,000 | 15,001,000 | 14,589,000 | 12,659,000 | 9,721,000 | 7,030,000 | 6,810,000 | 6,341,000 | 5,997,000 | 3,854,000 | 3,311,000 | 2,903,000 | 2,749,000 | 1,893,000 | 1,524,000 | 1,389,000 | 1,391,000 | 523,000 |
deferred income tax expense | 1,009,000 | |||||||||||||||||||||||||||||
provision for estimated credit losses | 186,000 | -18,000 | -132,000 | 39,000 | 311,000 | 365,000 | 0 | 259,000 | -1,392,000 | |||||||||||||||||||||
other non-cash expenses | 548,000 | 543,000 | 535,000 | 521,000 | 512,000 | 411,000 | ||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||
accounts receivable | 14,285,000 | -11,634,000 | 29,722,000 | -44,584,000 | 263,000 | -3,949,000 | -9,900,000 | -7,715,000 | 18,962,000 | -18,630,000 | -8,472,000 | -4,605,000 | 1,489,000 | -12,622,000 | -8,188,000 | -5,825,000 | -382,000 | -7,501,000 | -1,869,000 | -3,255,000 | 3,381,000 | -3,921,000 | -10,826,000 | 813,000 | 2,092,000 | -2,102,000 | -1,577,000 | -2,416,000 | -385,000 | -1,284,000 |
inventories | -20,942,000 | -3,516,000 | -20,144,000 | -21,906,000 | -19,609,000 | -12,686,000 | -8,408,000 | -10,050,000 | -15,089,000 | -7,771,000 | -5,274,000 | -5,177,000 | -3,777,000 | 3,259,000 | 6,711,000 | 342,000 | -4,967,000 | -1,657,000 | -2,279,000 | -1,911,000 | -2,905,000 | 487,000 | 999,000 | -2,720,000 | -1,411,000 | -1,159,000 | -1,114,000 | -455,000 | -439,000 | 408,000 |
prepaid expenses and other current assets | -1,262,000 | 3,763,000 | -1,473,000 | -2,408,000 | 1,769,000 | 2,123,000 | 14,450,000 | -18,930,000 | 13,000 | 844,000 | -3,212,000 | -579,000 | 205,000 | -2,133,000 | 216,000 | 402,000 | -1,839,000 | 356,000 | 2,218,000 | -3,008,000 | 775,000 | 2,375,000 | -4,495,000 | 254,000 | ||||||
accounts payable | 7,132,000 | -22,098,000 | 6,535,000 | 21,333,000 | -9,517,000 | 3,961,000 | 1,647,000 | -8,562,000 | 3,558,000 | -1,779,000 | -707,000 | 3,392,000 | 8,390,000 | 5,754,000 | 4,846,000 | -1,765,000 | 5,520,000 | 1,289,000 | 1,301,000 | 712,000 | 1,477,000 | -214,000 | 1,623,000 | -733,000 | 1,372,000 | -410,000 | 2,189,000 | -523,000 | -222,000 | 988,000 |
accrued expenses and other liabilities | -12,322,000 | 6,631,000 | 10,801,000 | 5,006,000 | -16,315,000 | 13,656,000 | 7,891,000 | 3,716,000 | -12,398,000 | 10,087,000 | 4,306,000 | 3,120,000 | -10,615,000 | 4,912,000 | 9,441,000 | 4,510,000 | -6,921,000 | 2,830,000 | 4,945,000 | 2,332,000 | -3,049,000 | 2,076,000 | 3,528,000 | 35,000 | -4,494,000 | |||||
net cash from operating activities | 12,849,000 | 52,469,000 | 68,526,000 | 2,684,000 | -6,703,000 | 69,181,000 | 52,283,000 | -78,000 | 8,860,000 | 17,267,000 | 3,638,000 | 5,092,000 | -1,344,000 | 19,269,000 | 11,002,000 | -5,954,000 | -12,748,000 | 734,000 | -338,000 | -10,114,000 | -10,401,000 | -4,110,000 | -8,909,000 | -25,251,000 | -14,775,000 | -6,076,000 | -2,944,000 | -12,884,000 | -10,942,000 | -2,589,000 |
investing activities | ||||||||||||||||||||||||||||||
capital expenditures | -9,726,000 | -10,656,000 | -10,439,000 | -8,997,000 | -8,407,000 | -7,027,000 | -8,007,000 | -12,393,000 | -11,696,000 | -8,033,000 | -6,988,000 | -4,855,000 | -3,753,000 | -2,950,000 | -3,512,000 | -1,419,000 | -1,215,000 | -533,000 | -1,151,000 | -1,663,000 | -112,000 | -604,000 | -1,215,000 | -381,000 | -255,000 | 0 | -1,064,000 | -958,000 | -275,000 | -191,000 |
free cash flows | 3,123,000 | 41,813,000 | 58,087,000 | -6,313,000 | -15,110,000 | 62,154,000 | 44,276,000 | -12,471,000 | -2,836,000 | 9,234,000 | -3,350,000 | 237,000 | -5,097,000 | 16,319,000 | 7,490,000 | -7,373,000 | -13,963,000 | 201,000 | -1,489,000 | -11,777,000 | -10,513,000 | -4,714,000 | -10,124,000 | -25,632,000 | -15,030,000 | -6,076,000 | -4,008,000 | -13,842,000 | -11,217,000 | -2,780,000 |
purchases of investments | -57,312,000 | -62,943,000 | -68,655,000 | -92,001,000 | -16,719,000 | -80,814,000 | -225,505,000 | -56,296,000 | -55,739,000 | -143,936,000 | 0 | 0 | 0 | -37,814,000 | 0 | -14,907,000 | -34,550,000 | -42,487,000 | ||||||||||||
proceeds from sales or maturities of investments | 55,789,000 | 61,681,000 | 75,049,000 | 149,478,000 | 24,173,000 | 91,852,000 | 130,544,000 | 74,309,000 | 47,900,000 | 246,000 | 0 | 0 | 31,300,000 | 12,000,000 | 13,100,000 | 34,300,000 | 82,403,000 | 15,000,000 | 43,050,000 | |||||||||||
net cash from investing activities | -11,249,000 | -11,918,000 | -11,645,000 | 46,562,000 | -1,553,000 | 3,761,000 | -102,968,000 | 5,620,000 | -19,535,000 | -151,723,000 | -144,241,000 | 4,895,000 | -3,753,000 | -2,950,000 | -3,762,000 | -11,419,000 | -1,465,000 | -533,000 | 30,149,000 | 844,000 | -1,321,000 | 11,396,000 | -25,929,000 | 33,919,000 | 67,241,000 | -19,992,000 | -501,000 | -39,022,000 | 15,956,000 | 3,622,000 |
financing activities | ||||||||||||||||||||||||||||||
proceeds from the exercise of stock options | 109,000 | 633,000 | 347,000 | 2,174,000 | 6,441,000 | -1,192,000 | 14,225,000 | 5,518,000 | 3,616,000 | 1,303,000 | 4,016,000 | 13,113,000 | 7,377,000 | 5,685,000 | 1,761,000 | 1,548,000 | 3,087,000 | 3,843,000 | 1,719,000 | 3,550,000 | 2,312,000 | 732,000 | 787,000 | 604,000 | 165,000 | |||||
share repurchase of common stock | -50,011,000 | -49,999,000 | 0 | -75,009,000 | ||||||||||||||||||||||||||
payment of taxes on net share settlement of equity awards | -7,591,000 | -694,000 | -1,426,000 | -1,732,000 | -19,192,000 | 3,880,000 | -4,335,000 | -1,862,000 | -2,848,000 | |||||||||||||||||||||
net cash from financing activities | -7,482,000 | -48,308,000 | -51,078,000 | 3,697,000 | -87,760,000 | -70,138,000 | 9,890,000 | 7,087,000 | 768,000 | -10,115,000 | 3,500,000 | 14,934,000 | 5,631,000 | 7,289,000 | 224,125,000 | 619,000 | 3,044,000 | 4,076,000 | 3,843,000 | 3,479,000 | 3,550,000 | 4,521,000 | 2,312,000 | 126,445,000 | 787,000 | 897,000 | 192,000 | 1,241,000 | -366,000 | 69,910,000 |
effect of exchange rate on cash | 1,000 | -275,000 | 115,000 | 102,000 | -252,000 | -166,000 | 272,000 | -10,000 | -214,000 | 211,000 | -51,000 | -2,000 | 6,000 | 176,000 | -127,000 | 33,000 | -7,000 | -10,000 | 5,000 | -16,000 | 2,000 | 6,000 | -6,000 | 7,000 | 4,000 | -13,000 | 29,000 | -12,000 | 9,000 | |
(decrease) in cash and cash equivalents | -5,881,000 | |||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 104,813,000 | 0 | 0 | 150,150,000 | 0 | 0 | 185,537,000 | 0 | 0 | 441,592,000 | 0 | 0 | 214,467,000 | 0 | 0 | 190,518,000 | 0 | 0 | 22,860,000 | 0 | 0 | 97,288,000 | ||||||||
cash and cash equivalents at end of period | 98,932,000 | 5,918,000 | 53,045,000 | 53,882,000 | -40,523,000 | 12,619,000 | 175,416,000 | -137,154,000 | 24,919,000 | 442,132,000 | 231,238,000 | -16,721,000 | 203,291,000 | 33,659,000 | -5,807,000 | 182,348,000 | -32,532,000 | 135,120,000 | 76,117,000 | -3,224,000 | -50,677,000 | 101,945,000 | ||||||||
supplemental cash flow information | ||||||||||||||||||||||||||||||
cash paid for interest | 16,000 | 122,000 | 11,000 | 0 | 1,399,000 | 456,000 | 466,000 | 471,000 | 476,000 | 475,000 | 466,000 | 471,000 | 475,000 | 476,000 | 471,000 | 471,000 | 475,000 | 316,000 | 771,000 | 566,000 | ||||||||||
capital expenditures included in accounts payable and accrued expenses | 2,986,000 | |||||||||||||||||||||||||||||
net income | 136,090,000 | 2,992,000 | 35,224,000 | |||||||||||||||||||||||||||
adjustments to reconcile net income: | ||||||||||||||||||||||||||||||
deferred income taxes | ||||||||||||||||||||||||||||||
impairment of strategic investment | 0 | 0 | ||||||||||||||||||||||||||||
purchases of property and equipment | -10,656,000 | -10,439,000 | -8,997,000 | -8,407,000 | -7,027,000 | -8,007,000 | -12,393,000 | -11,696,000 | -8,033,000 | -6,988,000 | -4,855,000 | -3,753,000 | -2,950,000 | -3,512,000 | -1,419,000 | -1,215,000 | -533,000 | -1,151,000 | -1,663,000 | -1,321,000 | -604,000 | -1,215,000 | -381,000 | -255,000 | -191,000 | |||||
purchases of strategic investments | 0 | -600,000 | 0 | 0 | 0 | -250,000 | ||||||||||||||||||||||||
accelerated share repurchase of common stock | ||||||||||||||||||||||||||||||
proceeds from the issuance of common stock from employee stock purchase plan | ||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | -8,032,000 | -96,268,000 | -16,721,000 | -11,176,000 | ||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||
property and equipment included in accounts payable and accrued expenses | -476,000 | -540,000 | 2,517,000 | 3,272,000 | -70,000 | -412,000 | -1,590,000 | 5,458,000 | 519,000 | 821,000 | 101,000 | 2,577,000 | 735,000 | |||||||||||||||||
excise taxes accrued but not paid | ||||||||||||||||||||||||||||||
proceeds from issuance of common stock from employee stock purchase plan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||
net loss | 9,793,000 | -10,005,000 | 14,763,000 | -8,540,000 | -11,952,000 | -15,424,000 | 3,150,000 | -16,847,000 | -14,490,000 | -16,694,000 | -2,391,000 | -10,347,000 | -13,088,000 | -16,216,000 | -7,484,000 | -10,385,000 | -23,089,000 | -16,245,000 | -9,080,000 | -8,247,000 | -7,650,000 | -8,266,000 | -4,778,000 | |||||||
adjustments to reconcile net loss: | ||||||||||||||||||||||||||||||
purchases of strategic investment | ||||||||||||||||||||||||||||||
increase in cash and cash equivalents | 12,619,000 | -10,121,000 | -144,360,000 | -137,154,000 | 24,919,000 | 540,000 | 23,784,000 | 4,267,000 | 33,659,000 | -5,807,000 | -8,170,000 | 11,813,000 | -32,532,000 | 135,120,000 | 53,257,000 | -25,184,000 | -3,224,000 | -50,677,000 | 4,657,000 | 70,976,000 | ||||||||||
payments on long-term debt obligation | 0 | -21,437,000 | ||||||||||||||||||||||||||||
proceeds from sale of common stock | 0 | 69,783,000 | ||||||||||||||||||||||||||||
non-cash lease expense | 59,000 | 418,000 | 414,000 | 393,000 | 328,000 | 265,000 | 262,000 | 259,000 | 259,000 | 260,000 | 262,000 | 169,000 | 169,000 | 171,000 | 229,000 | 252,000 | 248,000 | 243,000 | ||||||||||||
non-cash stock issuance for services rendered | 85,000 | 101,000 | 81,000 | 91,000 | 91,000 | 90,000 | 87,000 | 79,000 | 80,000 | 79,000 | 79,000 | 77,000 | 72,000 | 73,000 | 77,000 | 72,000 | 73,000 | 72,000 | 59,000 | 58,000 | 58,000 | 58,000 | 58,000 | |||||||
amortization of investment (discount) premium | -1,000 | |||||||||||||||||||||||||||||
other | 716,000 | 391,000 | 881,000 | -1,000 | 0 | -606,000 | 3,000 | 64,000 | -3,000 | -8,000 | 0 | 9,000 | -9,000 | -89,000 | 0 | -2,000 | 0 | -141,000 | ||||||||||||
prepaid expenses and other assets | -708,000 | |||||||||||||||||||||||||||||
taxes paid on net share settlement of restricted stock units | -516,000 | -971,000 | -1,746,000 | 0 | 0 | -43,000 | ||||||||||||||||||||||||
taxes paid on the net share settlement of restricted stock units | ||||||||||||||||||||||||||||||
property and equipment included in accounts payable | ||||||||||||||||||||||||||||||
accretion of debt discount | 62,000 | 62,000 | 61,000 | 59,000 | 58,000 | 58,000 | 56,000 | 56,000 | 54,000 | 54,000 | 53,000 | 51,000 | 110,000 | 112,000 | ||||||||||||||||
purchases of other investments | -250,000 | |||||||||||||||||||||||||||||
change in property and equipment acquired but not yet paid | 284,000 | -383,000 | 1,348,000 | |||||||||||||||||||||||||||
amortization of investment premium | -1,000 | -8,000 | -7,000 | 30,000 | ||||||||||||||||||||||||||
payment of debt fees | 0 | 0 | 0 | -531,000 | ||||||||||||||||||||||||||
proceeds from the exercise of stock options and warrants | 179,000 | 127,000 | ||||||||||||||||||||||||||||
proceeds from the sale of common stock | 0 | |||||||||||||||||||||||||||||
purchases of property and equipment in accounts payable | 1,209,000 | |||||||||||||||||||||||||||||
change in the fair value of preferred stock warrants | 0 | |||||||||||||||||||||||||||||
proceeds from issuance of notes payable | 0 | |||||||||||||||||||||||||||||
issuance of preferred stock warrants | 0 | |||||||||||||||||||||||||||||
proceeds from sale of preferred stock | ||||||||||||||||||||||||||||||
accrued expenses | 1,901,000 | 1,351,000 | -3,096,000 | 2,584,000 | ||||||||||||||||||||||||||
purchases of property and equipment, net of disposals | -1,064,000 | -958,000 | -275,000 | |||||||||||||||||||||||||||
purchases of short-term investments | -40,573,000 | -16,545,000 | ||||||||||||||||||||||||||||
proceeds from sales or maturities of short-term investments | 56,804,000 | 20,358,000 |
