iRhythm Technologies, Inc(NASDAQ:IRTC)

iRhythm Technologies, Inc., a digital healthcare company, provides ambulatory electrocardiogram (ECG) monitoring products for patients at risk for arrhythmias in the United States. It offers Zio service, an ambulatory cardiac monitoring solution that combines a wire-free, patch-based, and wearable b...
Website: http://www.iRhythmTech.com
Founded: 2008
Full Time Employees: 997
Sector: Healthcare
Industry: Medical Instruments & Supplies
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 199,390,000 | 208,890,000 | 192,884,000 | 186,687,000 | 158,677,000 | 164,325,000 | 147,538,000 | 148,047,000 | 131,929,000 | 132,511,000 | 124,604,000 | 124,130,000 | 111,436,000 | 112,617,000 | 103,875,000 | 102,051,000 | 92,378,000 | 81,804,000 | 85,432,000 | 81,278,000 | 74,311,000 | 78,809,000 | 71,944,000 | 50,878,000 | 63,535,000 | 59,104,000 | 54,673,000 | 53,331,000 | 47,214,000 | 43,155,000 | 38,104,000 | 35,469,000 | 30,565,000 | 28,182,000 | 25,035,000 | 23,854,000 | 21,437,000 | 18,704,000 | 16,780,000 |
yoy | 25.66% | 27.12% | 30.74% | 26.10% | 20.27% | 24.01% | 18.41% | 19.27% | 18.39% | 17.67% | 19.96% | 21.64% | 20.63% | 37.67% | 21.59% | 25.56% | 24.31% | 3.80% | 18.75% | 59.75% | 16.96% | 33.34% | 31.59% | -4.60% | 34.57% | 36.96% | 43.48% | 50.36% | 54.47% | 53.13% | 52.20% | 48.69% | 42.58% | 50.67% | 49.20% | ||||
qoq | -4.55% | 8.30% | 3.32% | 17.65% | -3.44% | 11.38% | -0.34% | 12.22% | -0.44% | 6.35% | 0.38% | 11.39% | -1.05% | 8.42% | 1.79% | 10.47% | 12.93% | -4.25% | 5.11% | 9.38% | -5.71% | 9.54% | 41.40% | -19.92% | 7.50% | 8.10% | 2.52% | 12.96% | 9.41% | 13.26% | 7.43% | 16.04% | 8.46% | 12.57% | 4.95% | 11.27% | 14.61% | 11.47% | |
cost of revenue | 58,037,000 | 60,835,000 | 55,762,000 | 53,830,000 | 49,461,000 | 49,257,000 | 46,062,000 | 44,576,000 | 44,413,000 | 45,085,000 | 42,130,000 | 37,905,000 | 35,755,000 | 33,910,000 | 32,954,000 | 31,806,000 | 30,619,000 | 30,521,000 | 29,284,000 | 25,995,000 | 23,458,000 | 20,498,000 | 18,232,000 | 15,484,000 | 16,063,000 | 13,915,000 | 13,785,000 | 12,825,000 | 11,730,000 | 10,529,000 | 9,949,000 | 9,490,000 | 8,611,000 | 7,706,000 | 6,920,000 | 6,744,000 | 6,337,000 | 5,786,000 | 5,282,000 |
gross profit | 141,353,000 | 148,055,000 | 137,122,000 | 132,857,000 | 109,216,000 | 115,068,000 | 101,476,000 | 103,471,000 | 87,516,000 | 87,426,000 | 82,474,000 | 86,225,000 | 75,681,000 | 78,707,000 | 70,921,000 | 70,245,000 | 61,759,000 | 51,283,000 | 56,148,000 | 55,283,000 | 50,853,000 | 58,311,000 | 53,712,000 | 35,394,000 | 47,472,000 | 45,189,000 | 40,888,000 | 40,506,000 | 35,484,000 | 32,626,000 | 28,155,000 | 25,979,000 | 21,954,000 | 20,476,000 | 18,115,000 | 17,110,000 | 15,100,000 | 12,918,000 | 11,498,000 |
yoy | 29.43% | 28.67% | 35.13% | 28.40% | 24.80% | 31.62% | 23.04% | 20.00% | 15.64% | 11.08% | 16.29% | 22.75% | 22.54% | 53.48% | 26.31% | 27.06% | 21.45% | -12.05% | 4.54% | 56.19% | 7.12% | 29.04% | 31.36% | -12.62% | 33.78% | 38.51% | 45.22% | 55.92% | 61.63% | 59.34% | 55.42% | 51.84% | 45.39% | 58.51% | 57.55% | ||||
qoq | -4.53% | 7.97% | 3.21% | 21.65% | -5.09% | 13.39% | -1.93% | 18.23% | 0.10% | 6.00% | -4.35% | 13.93% | -3.84% | 10.98% | 0.96% | 13.74% | 20.43% | -8.66% | 1.56% | 8.71% | -12.79% | 8.56% | 51.75% | -25.44% | 5.05% | 10.52% | 0.94% | 14.15% | 8.76% | 15.88% | 8.38% | 18.33% | 7.22% | 13.03% | 5.87% | 13.31% | 16.89% | 12.35% | |
gross margin % | 70.89% | 70.88% | 71.09% | 71.17% | 68.83% | 70.02% | 68.78% | 69.89% | 66.34% | 65.98% | 66.19% | 69.46% | 67.91% | 69.89% | 68.28% | 68.83% | 66.85% | 62.69% | 65.72% | 68.02% | 68.43% | 73.99% | 74.66% | 69.57% | 74.72% | 76.46% | 74.79% | 75.95% | 75.16% | 75.60% | 73.89% | 73.24% | 71.83% | 72.66% | 72.36% | 71.73% | 70.44% | 69.07% | 68.52% |
operating expenses: | |||||||||||||||||||||||||||||||||||||||
research and development | 21,358,000 | 21,046,000 | 21,033,000 | 21,012,000 | 21,519,000 | 19,081,000 | 15,694,000 | 19,690,000 | 16,994,000 | 15,416,000 | 16,309,000 | 13,677,000 | 14,842,000 | 12,675,000 | 11,448,000 | 11,945,000 | 10,542,000 | 11,870,000 | 8,685,000 | 9,606,000 | 8,510,000 | 11,604,000 | 8,768,000 | 12,542,000 | 8,415,000 | 9,268,000 | 13,499,000 | 8,639,000 | 6,756,000 | 7,003,000 | 5,164,000 | 4,564,000 | 4,019,000 | 4,148,000 | 3,790,000 | 2,776,000 | 2,621,000 | 2,303,000 | 1,635,000 |
acquired in-process research and development | 296,000 | 740,000 | 302,000 | 1,698,000 | 296,000 | 302,000 | 32,069,000 | ||||||||||||||||||||||||||||||||
selling, general and administrative | 135,884,000 | 122,004,000 | 124,216,000 | 126,376,000 | 119,957,000 | 99,768,000 | 103,375,000 | 106,762,000 | 108,660,000 | 100,114,000 | 93,768,000 | 91,420,000 | 100,343,000 | 86,730,000 | 80,559,000 | 81,751,000 | 73,158,000 | 71,612,000 | 70,745,000 | 62,669,000 | 69,813,000 | 56,288,000 | 49,701,000 | 43,014,000 | 48,230,000 | 53,647,000 | 45,649,000 | 43,189,000 | 36,705,000 | 37,172,000 | 32,739,000 | 33,094,000 | 28,577,000 | 26,950,000 | 20,308,000 | 20,255,000 | 17,224,000 | 14,963,000 | 12,529,000 |
total operating expenses | 157,538,000 | 145,769,000 | 145,551,000 | 151,565,000 | 141,772,000 | 119,151,000 | 151,779,000 | 126,452,000 | 125,654,000 | 126,608,000 | 110,077,000 | 105,097,000 | 115,185,000 | 99,405,000 | 92,007,000 | 93,696,000 | 110,308,000 | 83,482,000 | 79,430,000 | 72,275,000 | 78,323,000 | 67,892,000 | 58,469,000 | 55,556,000 | 56,645,000 | 62,915,000 | 59,148,000 | 51,828,000 | 43,461,000 | 44,175,000 | 37,903,000 | 37,658,000 | 32,596,000 | 31,098,000 | 24,098,000 | 23,031,000 | 19,845,000 | 17,266,000 | 14,164,000 |
income from operations | -16,185,000 | 2,286,000 | -8,429,000 | -18,708,000 | -32,556,000 | -4,083,000 | -50,303,000 | -22,981,000 | -38,138,000 | -39,182,000 | -27,603,000 | -18,872,000 | -39,504,000 | -20,698,000 | -21,086,000 | -23,451,000 | -48,549,000 | -32,199,000 | -23,282,000 | -16,992,000 | -27,470,000 | -9,581,000 | -4,757,000 | -20,162,000 | -9,173,000 | -17,726,000 | -18,260,000 | -11,322,000 | -7,977,000 | -11,549,000 | -9,748,000 | -11,679,000 | -10,642,000 | -10,622,000 | -5,983,000 | -5,921,000 | -4,745,000 | -4,348,000 | -2,666,000 |
yoy | -50.29% | -155.99% | -83.24% | -18.59% | -14.64% | -89.58% | 82.24% | 21.77% | -3.46% | 89.30% | 30.91% | -19.53% | -18.63% | -35.72% | -9.43% | 38.01% | 76.73% | 236.07% | 389.43% | -15.72% | 199.47% | -45.95% | -73.95% | 78.08% | 14.99% | 53.49% | 87.32% | -3.06% | -25.04% | 8.73% | 62.93% | 97.25% | 124.28% | 144.30% | 124.42% | ||||
qoq | -808.01% | -127.12% | -54.94% | -42.54% | 697.35% | -91.88% | 118.89% | -39.74% | -2.66% | 41.95% | 46.26% | -52.23% | 90.86% | -1.84% | -10.08% | -51.70% | 50.78% | 38.30% | 37.02% | -38.14% | 186.71% | 101.41% | -76.41% | 119.80% | -48.25% | -2.92% | 61.28% | 41.93% | -30.93% | 18.48% | -16.53% | 9.74% | 0.19% | 77.54% | 1.05% | 24.78% | 9.13% | 63.09% | |
operating margin % | -8.12% | 1.09% | -4.37% | -10.02% | -20.52% | -2.48% | -34.09% | -15.52% | -28.91% | -29.57% | -22.15% | -15.20% | -35.45% | -18.38% | -20.30% | -22.98% | -52.55% | -39.36% | -27.25% | -20.91% | -36.97% | -12.16% | -6.61% | -39.63% | -14.44% | -29.99% | -33.40% | -21.23% | -16.90% | -26.76% | -25.58% | -32.93% | -34.82% | -37.69% | -23.90% | -24.82% | -22.13% | -23.25% | -15.89% |
interest and other income, net: | |||||||||||||||||||||||||||||||||||||||
interest income | 4,879,000 | 5,337,000 | 5,944,000 | 5,321,000 | 4,919,000 | 5,740,000 | 6,456,000 | ||||||||||||||||||||||||||||||||
interest expense | -3,290,000 | -3,322,000 | -3,281,000 | -3,278,000 | -3,273,000 | -3,320,000 | -3,329,000 | -3,312,000 | -2,860,000 | -941,000 | -927,000 | -832,000 | -950,000 | -1,013,000 | -614,000 | -482,000 | -2,029,000 | -248,000 | -279,000 | -307,000 | -335,000 | -374,000 | -384,000 | -381,000 | -380,000 | -385,000 | -409,000 | -440,000 | -409,000 | -535,000 | -861,000 | -861,000 | -858,000 | -864,000 | -862,000 | -839,000 | -822,000 | -860,000 | -807,000 |
other income | 1,163,000 | 1,725,000 | 578,000 | 2,264,000 | 875,000 | 481,000 | 1,182,000 | 1,432,000 | 1,586,000 | 365,000 | 69,000 | 16,000 | 15,000 | -76,000 | 55,000 | 124,000 | 280,000 | 569,000 | 237,000 | 505,000 | 829,000 | 396,000 | 310,000 | 379,000 | 444,000 | 365,000 | 334,000 | 383,000 | 225,000 | 321,000 | 316,000 | 264,000 | -253,750 | -602,000 | |||||
total interest and other income | 2,752,000 | 3,740,000 | 3,241,000 | 4,307,000 | 2,521,000 | 2,901,000 | 4,309,000 | ||||||||||||||||||||||||||||||||
income before income taxes | -13,433,000 | 6,026,000 | -5,188,000 | -14,401,000 | -30,035,000 | -1,182,000 | -45,994,000 | -19,913,000 | -45,635,000 | -38,444,000 | -26,921,000 | -18,269,000 | -39,022,000 | -20,125,000 | -21,335,000 | -23,864,000 | -50,562,000 | -32,432,000 | -23,637,000 | -17,244,000 | -27,681,000 | -9,675,000 | -4,572,000 | -20,306,000 | -9,048,000 | -17,282,000 | -18,273,000 | -11,452,000 | -8,007,000 | ||||||||||
income tax provision | 500,000 | 447,000 | 24,000 | -183,000 | 665,000 | 151,000 | 188,000 | 194,000 | 32,000 | 255,000 | 195,000 | 213,000 | 87,000 | 73,000 | 116,000 | 33,000 | 47,000 | 59,000 | 94,000 | 116,000 | 98,000 | -24,000 | 105,000 | 131,000 | 17,000 | 18,000 | 20,000 | 15,000 | 12,000 | ||||||||||
net income | -13,933,000 | 5,579,000 | -5,212,000 | -14,218,000 | -30,700,000 | -1,333,000 | -46,182,000 | -20,107,000 | -45,667,000 | -38,699,000 | -27,116,000 | -18,482,000 | -39,109,000 | -20,198,000 | -21,451,000 | -23,897,000 | -50,609,000 | -32,491,000 | -23,731,000 | -17,360,000 | -27,779,000 | -9,651,000 | -4,677,000 | -20,437,000 | -9,065,000 | -17,300,000 | -18,293,000 | -11,467,000 | -8,019,000 | -14,713,000 | -10,244,000 | -12,206,000 | -11,117,000 | -11,149,000 | -6,524,000 | -6,444,000 | -5,303,000 | ||
yoy | -54.62% | -518.53% | -88.71% | -29.29% | -32.77% | -96.56% | 70.31% | 8.79% | 16.77% | 91.60% | 26.41% | -22.66% | -22.72% | -37.84% | -9.61% | 37.66% | 82.18% | 236.66% | 407.40% | -15.06% | 206.44% | -44.21% | -74.43% | 78.22% | 13.04% | 17.58% | 78.57% | -6.05% | -27.87% | 31.97% | 57.02% | 89.42% | 109.64% | ||||||
qoq | -349.74% | -207.04% | -63.34% | -53.69% | 2203.08% | -97.11% | 129.68% | -55.97% | 18.01% | 42.72% | 46.72% | -52.74% | 93.63% | -5.84% | -10.24% | -52.78% | 55.76% | 36.91% | 36.70% | -37.51% | 187.84% | 106.35% | -77.12% | 125.45% | -47.60% | -5.43% | 59.53% | 43.00% | -45.50% | 43.63% | -16.07% | 9.80% | -0.29% | 70.89% | 1.24% | 21.52% | |||
net income margin % | -6.99% | 2.67% | -2.70% | -7.62% | -19.35% | -0.81% | -31.30% | -13.58% | -34.61% | -29.20% | -21.76% | -14.89% | -35.10% | -17.94% | -20.65% | -23.42% | -54.78% | -39.72% | -27.78% | -21.36% | -37.38% | -12.25% | -6.50% | -40.17% | -14.27% | -29.27% | -33.46% | -21.50% | -16.98% | -34.09% | -26.88% | -34.41% | -36.37% | -39.56% | -26.06% | -27.01% | -24.74% | 0% | 0% |
net loss per common share, basic and diluted | -430 | 180 | -160 | -440 | -970 | -40 | -1,480 | -650 | -1,470 | -1,260 | -890 | -610 | -1,290 | -660 | -710 | -800 | -1,710 | -1,110 | -810 | -590 | -950 | -330 | -170 | -750 | -340 | -660 | -720 | -460 | -330 | ||||||||||
weighted-average shares, basic and diluted | 32,507,000 | 32,004,000 | 32,170,000 | 31,990,000 | 31,590,000 | 31,196,000 | 31,262,000 | 31,145,000 | 31,033,000 | 30,528,000 | 30,607,000 | 30,502,000 | 30,297,000 | 29,915,720,000 | 30,055,166,000 | 29,843,141,000 | 29,596,325,000 | 29,331,010,000 | 29,397,845,000 | 29,318,894,000 | 29,164,430,000 | 27,754,404,000 | 28,050,210,000 | 27,176,601,000 | 26,839,870,000 | 25,265,918,000 | 25,247,831,000 | 24,724,808,000 | 24,474,308,000 | 23,885,858,000 | 24,059,010,000 | 23,747,131,000 | 23,479,955,000 | ||||||
impairment charges | 1,979,000 | 2,479,000 | 160,250 | 641,000 | |||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | -7,589,000 | ||||||||||||||||||||||||||||||||||||||
interest and other income | 6,380,000 | 2,952,000 | 1,679,000 | 1,609,000 | 1,435,000 | ||||||||||||||||||||||||||||||||||
impairment and restructuring charges | 26,608,000 | ||||||||||||||||||||||||||||||||||||||
net income per common share, basic and diluted | -352.5 | -430 | -510 | -470 | -202.5 | -290 | -290 | -240 | -2,550 | -2,800 | |||||||||||||||||||||||||||||
weighted-average shares used for eps calculation | 22,811,907,000 | 22,362,608,000 | 22,151,926,000 | 1,454,307,000 | |||||||||||||||||||||||||||||||||||
net income and comprehensive loss | -3,659,250 | -4,075,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 240,146,000 | 255,605,000 | 309,105,000 | 375,278,000 | 419,597,000 | 519,535,000 | 550,552,000 | 520,421,000 | 36,173,000 | 47,478,000 | 61,578,000 | 52,804,000 | 78,832,000 | 71,222,000 | 101,253,000 | 94,786,000 | 127,562,000 | 167,371,000 | 138,872,000 | 137,375,000 | 88,628,000 | 95,336,000 | 81,730,000 | 56,514,000 | 20,462,000 | 34,634,000 | 16,154,000 | 28,235,000 | 20,023,000 | 17,345,000 | 19,241,000 | 16,473,000 | 8,671,000 | 20,429,000 | 16,249,000 | 15,583,000 | 51,643,000 | 5,761,000 |
marketable securities | 309,474,000 | 309,608,000 | 236,435,000 | 145,311,000 | 115,956,000 | 2,496,000 | 10,905,000 | 48,671,000 | 97,591,000 | 110,995,000 | 103,161,000 | |||||||||||||||||||||||||||
accounts receivable | 80,863,000 | 76,157,000 | 82,153,000 | 80,639,000 | 79,941,000 | 77,427,000 | 85,513,000 | 89,712,000 | 61,484,000 | 50,067,000 | 51,108,000 | 49,557,000 | 49,918,000 | 60,534,000 | 57,380,000 | 55,286,000 | 46,430,000 | 52,820,000 | 63,423,000 | 59,982,000 | 29,932,000 | 28,955,000 | 22,877,000 | 24,211,000 | 23,867,000 | 25,003,000 | 29,137,000 | 28,252,000 | 21,977,000 | 20,465,000 | 19,065,000 | 17,165,000 | 12,953,000 | 12,039,000 | 10,851,000 | 10,982,000 | 9,406,000 | 9,308,000 |
inventory | 23,800,000 | 19,559,000 | 18,399,000 | 14,336,000 | 14,039,000 | 15,032,000 | 15,425,000 | 14,873,000 | 13,973,000 | 13,648,000 | 14,478,000 | 16,388,000 | 15,155,000 | 14,452,000 | 14,422,000 | 12,446,000 | 10,268,000 | 9,960,000 | 9,261,000 | 6,863,000 | 5,313,000 | 5,062,000 | 4,989,000 | 4,227,000 | 4,037,000 | 3,499,000 | 2,774,000 | 2,504,000 | 2,062,000 | 2,320,000 | 2,168,000 | 1,857,000 | 1,683,000 | 1,314,000 | 1,231,000 | 1,156,000 | 1,390,000 | 1,672,000 |
prepaid expenses and other current assets | 26,275,000 | 19,106,000 | 17,825,000 | 20,449,000 | 16,286,000 | 13,419,000 | 15,113,000 | 13,778,000 | 21,591,000 | 12,104,000 | 11,816,000 | 11,608,000 | 10,555,000 | 7,326,000 | 8,526,000 | 9,838,000 | 9,693,000 | 5,641,000 | 7,219,000 | 6,975,000 | 7,363,000 | 4,685,000 | 3,743,000 | 4,223,000 | 4,337,000 | 3,653,000 | 3,669,000 | 3,810,000 | 4,100,000 | 2,769,000 | 2,507,000 | 1,777,000 | 2,582,000 | 1,989,000 | 1,817,000 | 1,388,000 | 1,671,000 | 1,013,000 |
total current assets | 680,558,000 | 680,035,000 | 663,917,000 | 636,013,000 | 645,819,000 | 627,909,000 | 677,508,000 | 687,455,000 | 230,812,000 | 234,292,000 | 242,141,000 | 253,890,000 | 288,772,000 | 285,850,000 | 284,819,000 | 286,354,000 | 305,522,000 | 325,188,000 | 335,567,000 | 336,106,000 | 377,825,000 | 365,939,000 | 146,535,000 | 154,431,000 | 172,792,000 | 184,880,000 | 94,974,000 | 93,308,000 | 106,482,000 | 106,731,000 | 109,656,000 | 111,542,000 | 119,581,000 | 122,788,000 | 123,817,000 | 106,597,000 | 118,608,000 | 17,845,000 |
property and equipment | 156,704,000 | 149,316,000 | 139,703,000 | 130,850,000 | 125,092,000 | 122,390,000 | 117,572,000 | 112,274,000 | 104,114,000 | 96,668,000 | 89,845,000 | 82,208,000 | 75,670,000 | 71,515,000 | 65,923,000 | 57,135,000 | 55,944,000 | 53,429,000 | 47,086,000 | 37,447,000 | 34,247,000 | 32,775,000 | 30,199,000 | 28,454,000 | 26,464,000 | 17,803,000 | 12,618,000 | 10,208,000 | 9,158,000 | 8,250,000 | 7,560,000 | 6,860,000 | 6,221,000 | 6,207,000 | 6,166,000 | 5,529,000 | 4,653,000 | 3,363,000 |
operating lease right-of-use assets | 40,324,000 | 43,300,000 | 44,749,000 | 46,171,000 | 47,564,000 | 45,570,000 | 46,833,000 | 48,073,000 | 49,317,000 | 60,899,000 | 57,917,000 | 59,301,000 | 60,666,000 | 62,010,000 | 63,940,000 | 65,256,000 | 84,587,000 | 86,116,000 | 87,533,000 | 89,206,000 | 84,714,000 | 86,247,000 | 87,758,000 | 89,249,000 | 90,124,000 | 91,935,000 | 94,326,000 | 9,232,000 | ||||||||||
restricted cash | 8,358,000 | 8,358,000 | 8,358,000 | 8,358,000 | 8,358,000 | 91,000 | 91,000 | 91,000 | 91,000 | |||||||||||||||||||||||||||||
goodwill | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 | 862,000 |
long-term strategic investments | 72,860,000 | 68,091,000 | 64,897,000 | 62,745,000 | 61,902,000 | 59,059,000 | ||||||||||||||||||||||||||||||||
other assets | 46,699,000 | 45,252,000 | 41,544,000 | 41,099,000 | 41,852,000 | 45,540,000 | 68,052,000 | 52,733,000 | 48,039,000 | 47,048,000 | 38,723,000 | 25,440,000 | 22,252,000 | 20,153,000 | 20,142,000 | 19,110,000 | 16,052,000 | 14,655,000 | 14,176,000 | 14,866,000 | 14,091,000 | 11,378,000 | 10,870,000 | 9,944,000 | 7,940,000 | 5,574,000 | 4,515,000 | 3,574,000 | 3,208,000 | 3,146,000 | 2,840,000 | 3,057,000 | 3,465,000 | 3,798,000 | 3,531,000 | 3,384,000 | 3,052,000 | 5,310,000 |
total assets | 1,006,365,000 | 995,214,000 | 964,030,000 | 926,098,000 | 931,449,000 | 909,688,000 | 919,185,000 | 909,755,000 | 433,144,000 | 439,769,000 | 429,488,000 | 421,701,000 | 448,222,000 | 440,390,000 | 435,686,000 | 428,717,000 | 462,967,000 | 480,250,000 | 485,224,000 | 478,487,000 | 511,739,000 | 497,201,000 | 276,224,000 | 282,940,000 | 306,212,000 | 310,080,000 | 207,295,000 | 117,184,000 | 119,710,000 | 118,989,000 | 120,918,000 | 122,321,000 | 133,123,000 | 133,655,000 | 134,376,000 | 132,801,000 | 138,156,000 | 27,380,000 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||
accounts payable | 8,559,000 | 8,278,000 | 12,775,000 | 11,946,000 | 7,221,000 | 7,593,000 | 13,425,000 | 8,440,000 | 5,543,000 | 7,212,000 | 7,150,000 | 9,778,000 | 7,517,000 | 7,404,000 | 5,987,000 | 5,413,000 | 10,509,000 | 4,893,000 | 8,945,000 | 5,152,000 | 4,365,000 | 3,838,000 | 5,012,000 | 5,544,000 | 8,243,000 | 4,187,000 | 3,628,000 | 1,960,000 | 2,284,000 | 1,911,000 | 2,658,000 | 1,525,000 | 2,395,000 | 2,076,000 | 2,658,000 | 1,413,000 | 2,103,000 | 1,581,000 |
accrued liabilities | 102,342,000 | 117,882,000 | 99,577,000 | 79,976,000 | 84,900,000 | 73,958,000 | 65,940,000 | 70,044,000 | 83,362,000 | 76,631,000 | 64,469,000 | 54,607,000 | 65,497,000 | 60,264,000 | 49,954,000 | 41,935,000 | 51,486,000 | 53,141,000 | 42,598,000 | 36,260,000 | 40,532,000 | 32,185,000 | 25,170,000 | 23,247,000 | 32,586,000 | 32,227,000 | 23,304,000 | 20,099,000 | 26,570,000 | 19,178,000 | 16,355,000 | 12,658,000 | 15,644,000 | 11,436,000 | 9,985,000 | 8,284,000 | 10,165,000 | 6,894,000 |
deferred revenue | 4,056,000 | 4,224,000 | 3,499,000 | 3,282,000 | 2,932,000 | 3,031,000 | 3,146,000 | 3,068,000 | 3,306,000 | 3,383,000 | 3,695,000 | 3,486,000 | 3,051,000 | 3,003,000 | 2,977,000 | 2,933,000 | 3,049,000 | 2,374,000 | 2,507,000 | 1,425,000 | 930,000 | 938,000 | 1,197,000 | 1,115,000 | 1,251,000 | 889,000 | 1,199,000 | 1,309,000 | 1,243,000 | 1,174,000 | 642,000 | 1,099,000 | 1,238,000 | 904,000 | 557,000 | 980,000 | 947,000 | 850,000 |
operating lease liabilities, current portion | 16,793,000 | 16,526,000 | 16,360,000 | 16,140,000 | 15,867,000 | 15,522,000 | 15,384,000 | 15,289,000 | 15,159,000 | 15,065,000 | 14,099,000 | 14,032,000 | 12,920,000 | 11,498,000 | 11,501,000 | 11,142,000 | 10,707,000 | 7,301,000 | 4,878,000 | 8,171,000 | 8,211,000 | 8,157,000 | 8,078,000 | 7,914,000 | 8,036,000 | 7,384,000 | 5,052,000 | |||||||||||
total current liabilities | 131,750,000 | 146,910,000 | 132,211,000 | 111,344,000 | 110,920,000 | 100,104,000 | 97,895,000 | 96,841,000 | 107,370,000 | 102,291,000 | 89,413,000 | 81,903,000 | 89,096,000 | 83,591,000 | 70,416,000 | 61,782,000 | 87,853,000 | 82,782,000 | 73,018,000 | 59,382,000 | 65,665,000 | 55,866,000 | 47,314,000 | 42,845,000 | 52,066,000 | 45,467,000 | 35,654,000 | 28,549,000 | 30,236,000 | 22,263,000 | 19,655,000 | 16,938,000 | 20,918,000 | 16,044,000 | 15,196,000 | 10,677,000 | 13,215,000 | 9,325,000 |
long-term senior convertible notes | 650,313,000 | 648,753,000 | 648,007,000 | 647,237,000 | 646,443,000 | 645,821,000 | 644,977,000 | 644,076,000 | ||||||||||||||||||||||||||||||
other noncurrent liabilities | 907,000 | 9,926,000 | 9,775,000 | 8,727,000 | 8,579,000 | 17,978,000 | 940,000 | 908,000 | 1,012,000 | 1,013,000 | 1,012,000 | 1,013,000 | 1,307,000 | 1,163,000 | 952,000 | 832,000 | 697,000 | 2,432,000 | 2,265,000 | 1,836,000 | 1,830,000 | |||||||||||||||||
operating lease liabilities, noncurrent portion | 62,185,000 | 67,732,000 | 70,377,000 | 72,125,000 | 74,599,000 | 74,019,000 | 76,184,000 | 77,640,000 | 79,715,000 | 81,724,000 | 80,242,000 | 82,012,000 | 81,481,000 | 84,749,000 | 86,344,000 | 85,212,000 | 86,593,000 | 87,984,000 | 89,270,000 | 81,293,000 | 82,537,000 | 83,800,000 | 85,042,000 | 85,748,000 | 87,099,000 | 88,106,000 | 3,990,000 | |||||||||||
total liabilities | 845,155,000 | 873,321,000 | 860,370,000 | 839,433,000 | 840,541,000 | 837,922,000 | 819,996,000 | 819,465,000 | 223,047,000 | 219,974,000 | 205,609,000 | 199,867,000 | 208,410,000 | 201,166,000 | 191,044,000 | 183,875,000 | 183,452,000 | 184,410,000 | 178,782,000 | 168,915,000 | 170,127,000 | 162,655,000 | 158,278,000 | 157,963,000 | 170,803,000 | 167,495,000 | 158,687,000 | 67,461,000 | 65,288,000 | 55,031,000 | 52,451,000 | 49,698,000 | 53,570,000 | 48,266,000 | 46,950,000 | 43,489,000 | 45,594,000 | 45,212,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000 shares authorized; none issued and outstanding at march 31, 2026 and december 31, 2025 | ||||||||||||||||||||||||||||||||||||||
common stock | 33,000 | 32,000 | 32,000 | 32,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 30,000 | 30,000 | 28,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 25,000 | 25,000 | 25,000 | 25,000 | 23,000 | 24,000 | 23,000 | 23,000 | 23,000 | 23,000 | 23,000 | 28,000 | 27,000 | 27,000 | 22,000 | 1,000 | |||
additional paid-in capital | 1,003,514,000 | 955,601,000 | 932,467,000 | 901,085,000 | 874,607,000 | 854,363,000 | 835,356,000 | 806,621,000 | 855,784,000 | 826,686,000 | 803,792,000 | 783,182,000 | 762,380,000 | 741,879,000 | 725,748,000 | 701,822,000 | 685,594,000 | 669,373,000 | 656,231,000 | 641,996,000 | 646,258,000 | 629,484,000 | 408,096,000 | 394,507,000 | 395,695,000 | 385,614,000 | 271,551,000 | 261,231,000 | 257,955,000 | 252,765,000 | 247,039,000 | 239,037,000 | 236,184,000 | 230,831,000 | 226,365,000 | 221,776,000 | 219,718,000 | 5,974,000 |
accumulated other comprehensive income | 42,000 | 285,000 | -26,000 | 143,000 | 165,000 | 182,000 | -396,000 | -353,000 | -61,000 | -6,000 | 7,000 | 12,000 | 11,000 | 68,000 | 181,000 | 364,000 | 82,000 | 39,000 | 35,000 | 2,000 | ||||||||||||||||||
accumulated deficit | -817,379,000 | -809,025,000 | -803,813,000 | -789,595,000 | -758,895,000 | -757,562,000 | -711,380,000 | -691,273,000 | -645,606,000 | -606,907,000 | -579,791,000 | -561,309,000 | -522,200,000 | -502,002,000 | -480,551,000 | -456,654,000 | -406,045,000 | -373,554,000 | -349,823,000 | -332,463,000 | -304,684,000 | -295,033,000 | -290,356,000 | -269,919,000 | -260,393,000 | -243,093,000 | -223,001,000 | -211,534,000 | -203,515,000 | -188,801,000 | -178,557,000 | -166,352,000 | -156,589,000 | -145,440,000 | -138,916,000 | -132,472,000 | -127,169,000 | -120,903,000 |
treasury stock | -25,000,000 | -25,000,000 | -25,000,000 | -25,000,000 | -25,000,000 | -25,000,000 | -25,000,000 | -25,000,000 | ||||||||||||||||||||||||||||||
total stockholders’ equity | 161,210,000 | 121,893,000 | 103,660,000 | 86,665,000 | 90,908,000 | 71,766,000 | 99,189,000 | 90,290,000 | 210,097,000 | 219,795,000 | 223,879,000 | 221,834,000 | 239,812,000 | 239,224,000 | 244,642,000 | 244,842,000 | 279,515,000 | 295,840,000 | 306,442,000 | 309,572,000 | 341,612,000 | 334,546,000 | 117,946,000 | 124,977,000 | 135,409,000 | 142,585,000 | 48,608,000 | 49,723,000 | 54,422,000 | 63,958,000 | 68,467,000 | 72,623,000 | 79,553,000 | 85,389,000 | 87,426,000 | 89,312,000 | 92,562,000 | |
total liabilities and stockholders’ equity | 1,006,365,000 | 995,214,000 | 964,030,000 | 926,098,000 | 931,449,000 | 909,688,000 | 919,185,000 | 909,755,000 | 433,144,000 | 439,769,000 | 429,488,000 | 421,701,000 | 448,222,000 | 440,390,000 | 435,686,000 | 428,717,000 | 462,967,000 | 480,250,000 | 485,224,000 | 478,487,000 | 511,739,000 | 497,201,000 | 276,224,000 | 282,940,000 | 306,212,000 | 310,080,000 | 207,295,000 | 117,184,000 | 119,710,000 | 133,655,000 | 134,376,000 | |||||||
preferred stock, 0.001 par value – 5,000 shares authorized; none issued and outstanding at september 30, 2025 and december 31, 2024 | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000 shares authorized; none issued and outstanding at june 30, 2025 and december 31, 2024 | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000 shares authorized; none issued and outstanding at march 31, 2025 and december 31, 2024 | ||||||||||||||||||||||||||||||||||||||
debt, noncurrent portion | 34,950,000 | 34,946,000 | 34,942,000 | 34,939,000 | 34,931,000 | 34,927,000 | 34,917,000 | 9,690,000 | 12,603,000 | 15,515,000 | 18,427,000 | 21,339,000 | 24,252,000 | 27,164,000 | 30,076,000 | 32,989,000 | ||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000 shares authorized; none issued and outstanding at december 31, 2024 and 2023 | ||||||||||||||||||||||||||||||||||||||
restricted cash, long-term | 8,358,000 | 8,358,000 | 8,358,000 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000 shares authorized; none issued and outstanding at september 30, 2024 and december 31, 2023 | ||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -66,000 | -89,000 | -112,000 | -15,000 | -152,000 | -69,000 | -681,000 | -583,000 | -41,000 | -29,000 | -38,000 | -85,000 | -65,000 | -30,000 | -50,000 | -19,000 | -9,000 | |||||||||||||||||||||
preferred stock, 0.001 par value – 5,000 shares authorized; none issued and outstanding at june 30, 2024 and december 31, 2023 | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000 shares authorized; none issued and outstanding at march 31, 2024 and december 31, 2023 | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000 shares authorized; none issued and outstanding at december 31, 2023 and 2022 | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value - 5,000 shares authorized; none issued and outstanding at september 30, 2023 and december 31, 2022 | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value - 5,000 shares authorized; none issued and outstanding at june 30, 2023 and december 31, 2022 | ||||||||||||||||||||||||||||||||||||||
short-term investments | 123,533,000 | 134,312,000 | 132,316,000 | 103,238,000 | 113,998,000 | 111,569,000 | 89,396,000 | 116,792,000 | 124,911,000 | 246,589,000 | 231,901,000 | 33,196,000 | 65,256,000 | 120,089,000 | 118,091,000 | 43,240,000 | 30,507,000 | 58,320,000 | 63,832,000 | 66,675,000 | 74,270,000 | 93,692,000 | 54,407,000 | |||||||||||||||
preferred stock, 0.001 par value - 5,000 shares authorized; none issued and outstanding at march 31, 2023 and december 31, 2022 | ||||||||||||||||||||||||||||||||||||||
debt, current | ||||||||||||||||||||||||||||||||||||||
operating lease liabilities, current | 13,031,000 | |||||||||||||||||||||||||||||||||||||
debt, noncurrent | 34,935,000 | |||||||||||||||||||||||||||||||||||||
operating lease liabilities, noncurrent | 83,072,000 | |||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 shares authorized at december 31, 2022 and 2021; and none issued and outstanding at december 31, 2022 and 2021, respectively | ||||||||||||||||||||||||||||||||||||||
debt, current portion | 11,667,000 | 11,667,000 | 11,667,000 | 11,667,000 | 11,667,000 | 10,694,000 | 7,778,000 | 4,861,000 | 1,944,000 | 1,495,000 | 1,487,000 | 1,479,000 | 1,471,000 | |||||||||||||||||||||||||
preferred stock, 0.001 par value... | ||||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 28,000 | 28,000 | 27,000 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 shares authorized at december 31, 2021 and 2020; and none issued and outstanding at december 31, 2021 and 2020, respectively | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 shares authorized at september 30, 2021 and december 31, 2020; and none issued and outstanding | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 shares authorized at june 30, 2021 and december 31, 2020; and none issued and outstanding at june 30, 2021 and december 31, 2020 | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 shares authorized at march 31, 2021 and december 31, 2020; and none issued and outstanding at march 31, 2021 and december 31, 2020 | ||||||||||||||||||||||||||||||||||||||
long-term investments | 8,030,000 | 9,026,000 | ||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 shares authorized at december 31, 2020 and 2019; and none issued and outstanding at december 31, 2020 and 2019, respectively | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 shares authorized at september 30, 2020 and december 31, 2019; and none issued and outstanding at september 30, 2020 and december 31, 2019 | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 shares authorized at june 30, 2020 and december 31, 2019; and none issued and outstanding at june 30, 2020 and december 31, 2019 | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 shares authorized at march 31, 2020 and december 31, 2019; and none issued and outstanding at march 31, 2020 and december 31, 2019 | ||||||||||||||||||||||||||||||||||||||
accrued interest | 128,000 | 128,000 | ||||||||||||||||||||||||||||||||||||
deferred rent, noncurrent portion | 153,000 | 214,000 | 222,000 | 227,000 | 161,000 | 169,000 | 140,000 | 26,000 | 26,000 | 27,000 | ||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 shares authorized at december 31, 2019 and 2018; and none issued and outstanding at december 31, 2019 and 2018, respectively | ||||||||||||||||||||||||||||||||||||||
debt | 34,929,000 | 34,927,000 | 34,922,000 | 34,899,000 | 32,554,000 | 32,574,000 | 32,533,000 | 32,491,000 | 32,053,000 | 31,614,000 | 32,652,000 | 32,227,000 | 31,796,000 | |||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 shares authorized at september 30, 2019 and december 31, 2018; and none issued and outstanding at september 30, 2019 and december 31, 2018 | ||||||||||||||||||||||||||||||||||||||
accrued interest, current portion | 139,000 | 129,000 | 139,000 | 161,000 | 154,000 | 149,000 | 525,000 | |||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 shares authorized at june 30, 2019 and december 31, 2018; and none issued and outstanding at june 30, 2019 and december 31, 2018 | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 shares authorized at march 31, 2019 and december 31, 2018; and none issued and outstanding at march 31, 2019 and december 31, 2018 | ||||||||||||||||||||||||||||||||||||||
investments, long-term | 2,994,000 | 16,429,000 | 10,981,000 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 shares authorized at december 31, 2018 and 2017; and none issued and outstanding at december 31, 2018 and 2017, respectively | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 authorized at september 30, 2018 and december 31, 2017, respectively; and none issued and outstanding at september 30, 2018 and december 31, 2017, respectively | ||||||||||||||||||||||||||||||||||||||
total liabilities, preferred stock and stockholders’ equity | 118,989,000 | 120,918,000 | 122,321,000 | 133,123,000 | ||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 authorized at june 30, 2018 and december 31, 2017, respectively; and none issued and outstanding at june 30, 2018 and december 31, 2017, respectively | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 authorized at march 31, 2018 and december 31, 2017, respectively; and none issued and outstanding at march 31, 2018 and december 31, 2017, respectively | ||||||||||||||||||||||||||||||||||||||
liabilities, and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||
accrued interest, net of current portion | 134,000 | 126,000 | 119,000 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 shares authorized at december 31, 2017 and 2016, respectively; and none issued and outstanding at december 31, 2017 and 2016, respectively | ||||||||||||||||||||||||||||||||||||||
investments, short-term | 87,017,000 | 93,578,000 | 77,397,000 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 authorized at september 30, 2017 and december 31, 2016, respectively; and none issued and outstanding at september 30, 2017 and december 31, 2016, respectively | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 authorized at june 30, 2017 and december 31, 2016, respectively; and none issued and outstanding at june 30, 2017 and december 31, 2016, respectively | ||||||||||||||||||||||||||||||||||||||
stockholders’ deficit: | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 authorized at march 31, 2017 and december 31, 2016, respectively; and none issued and outstanding at march 31, 2017 and december 31, 2016, respectively | ||||||||||||||||||||||||||||||||||||||
total liabilities, stockholders’ equity | 132,801,000 | |||||||||||||||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||
preferred stock warrant liabilities | 3,945,000 | |||||||||||||||||||||||||||||||||||||
convertible preferred stock, 0.001 par value – zero and 11,392,882 shares authorized at december 31, 2016 and 2015, respectively; zero and 11,046,146 shares issued and outstanding at december 31, 2016 and 2015, respectively; aggregate liquidation preference of 0, and 117,495 at december 31, 2016 and 2015, respectively | ||||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value – 5,000,000 and zero shares authorized at december 31, 2016 and 2015, respectively; and none issued and outstanding at december 31, 2016 and 2015, respectively | ||||||||||||||||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ equity | 138,156,000 | |||||||||||||||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||
convertible preferred stock, 0.001 par value – 11,392,882 and 11,392,882 shares authorized at september 30, 2016 and december 31, 2015, respectively; 11,046,146 and 11,046,146 shares issued and outstanding at september 30, 2016 and december 31, 2015, respectively; aggregate liquidation preference of 117,495, and 117,495 at september 30, 2016 and december 31, 2015, respectively | 97,096,000 | |||||||||||||||||||||||||||||||||||||
total stockholders’ deficit | -114,928,000 | |||||||||||||||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ deficit | 27,380,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||
net loss | -13,933,000 | -5,212,000 | -14,218,000 | -30,700,000 | -46,182,000 | -20,107,000 | -45,667,000 | -38,699,000 | -27,116,000 | -18,482,000 | -39,109,000 | -21,451,000 | -23,897,000 | -50,609,000 | -32,491,000 | -23,731,000 | -17,360,000 | -27,779,000 | -9,651,000 | -4,677,000 | -20,437,000 | -9,065,000 | -17,300,000 | -17,782,000 | -11,467,000 | -8,019,000 | -14,713,000 | -10,244,000 | -12,206,000 | -11,117,000 | -11,149,000 | -6,524,000 | -6,444,000 | -5,303,000 | -6,266,000 | ||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||
depreciation and amortization | 5,042,000 | 5,173,000 | 5,105,000 | 5,210,000 | 5,289,000 | 5,135,000 | 5,160,000 | 5,131,000 | 4,914,000 | 4,067,000 | 3,791,000 | 3,576,000 | 3,475,000 | 3,436,000 | 3,351,000 | 3,143,000 | 3,104,000 | 2,549,000 | 2,153,000 | 2,036,000 | 1,978,000 | 1,702,000 | 1,669,000 | 1,551,000 | 1,188,000 | 965,000 | 671,000 | 621,000 | 596,000 | 568,000 | 557,000 | 548,000 | 494,000 | 468,000 | 337,000 | 298,000 | -78,000 |
stock-based compensation | 21,491,000 | 21,006,000 | 22,827,000 | 23,344,000 | 16,008,000 | 17,158,000 | 21,821,000 | 20,991,000 | 23,846,000 | 21,008,000 | 14,099,000 | 18,251,000 | 15,794,000 | 12,945,000 | 15,098,000 | 13,903,000 | 11,876,000 | 12,161,000 | 10,260,000 | 20,230,000 | 13,998,000 | 17,444,000 | 9,768,000 | 305,000 | 7,177,000 | 7,319,000 | 7,330,000 | 4,415,000 | 4,795,000 | 4,211,000 | 4,076,000 | 3,247,000 | 3,099,000 | 2,732,000 | 2,264,000 | 2,028,000 | 620,000 |
amortization of premium and accretion of discounts | -730,000 | -892,000 | -654,000 | -619,000 | -114,000 | -87,000 | -241,000 | -908,000 | -1,413,000 | -1,416,000 | |||||||||||||||||||||||||||
amortization of operating lease right-of-use assets | 1,503,000 | 1,448,000 | 1,423,000 | 1,393,000 | 1,315,000 | 1,263,000 | 1,240,000 | 1,244,000 | 1,553,000 | 1,494,000 | 1,384,000 | 1,365,000 | 1,339,000 | -2,998,000 | 1,316,000 | 6,547,000 | 1,814,000 | 1,672,000 | 1,555,000 | 1,511,000 | 1,491,000 | 1,495,000 | 2,391,000 | 3,878,000 | 1,183,000 | ||||||||||||
amortization of debt discount | 809,000 | 746,000 | 770,000 | 794,000 | 623,000 | 843,000 | 752,000 | 578,000 | |||||||||||||||||||||||||||||
change in fair value of strategic investments | -1,447,000 | -894,000 | -2,152,000 | -843,000 | -843,000 | ||||||||||||||||||||||||||||||||
provision for credit losses and contractual allowances | 27,844,000 | 25,457,000 | 25,277,000 | 29,427,000 | 17,251,000 | ||||||||||||||||||||||||||||||||
acquired in-process research and development | 296,000 | 302,000 | 1,698,000 | 296,000 | 302,000 | ||||||||||||||||||||||||||||||||
other | 340,000 | 790,000 | 69,000 | 103,000 | 215,000 | -179,000 | 290,000 | 106,000 | 703,000 | -507,000 | -35,000 | 176,000 | 34,000 | 3,000 | |||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||
accounts receivable | -33,000,000 | -19,461,000 | -26,791,000 | -30,125,000 | -23,240,000 | -9,164,000 | -14,998,000 | -44,518,000 | -29,389,000 | -13,128,000 | -17,612,000 | -21,064,000 | -3,955,000 | -17,683,000 | -17,321,000 | -22,878,000 | -6,749,000 | 848,000 | -7,853,000 | -39,818,000 | -11,957,000 | -13,006,000 | -3,005,000 | -9,989,000 | -5,930,000 | -4,951,000 | -6,860,000 | -10,984,000 | -7,797,000 | -3,891,000 | -5,661,000 | -5,536,000 | -4,390,000 | -2,898,000 | -2,314,000 | -3,348,000 | -1,400,000 |
inventory | -2,424,000 | -1,849,000 | -4,213,000 | -388,000 | 817,000 | 425,000 | -543,000 | -923,000 | -906,000 | 1,340,000 | 1,949,000 | -1,404,000 | -733,000 | -29,000 | -1,969,000 | -2,377,000 | -317,000 | -616,000 | -2,419,000 | -1,608,000 | -330,000 | -44,000 | -824,000 | -191,000 | -538,000 | -724,000 | -270,000 | -442,000 | 257,000 | -152,000 | -311,000 | -174,000 | -369,000 | -83,000 | -75,000 | 234,000 | 282,000 |
prepaid expenses and other current assets | -4,613,000 | -1,276,000 | 2,624,000 | -4,165,000 | -2,860,000 | 1,687,000 | -1,335,000 | 7,813,000 | -9,487,000 | -289,000 | -207,000 | -1,053,000 | -3,229,000 | 1,200,000 | 1,313,000 | -146,000 | -4,051,000 | 1,577,000 | -242,000 | 387,000 | -2,680,000 | -939,000 | 478,000 | 114,000 | -684,000 | 15,000 | 142,000 | -169,000 | -1,337,000 | -277,000 | -744,000 | 790,000 | -598,000 | -172,000 | -428,000 | 403,000 | -658,000 |
other assets | -1,981,000 | -3,708,000 | -446,000 | 729,000 | 3,835,000 | 4,392,000 | -312,000 | -4,694,000 | -991,000 | -8,325,000 | -10,282,000 | -3,189,000 | -2,101,000 | -9,000 | -1,032,000 | -3,058,000 | -1,358,000 | -444,000 | 746,000 | -775,000 | -2,711,000 | -710,000 | -726,000 | -2,002,000 | -2,366,000 | -1,192,000 | -809,000 | -365,000 | -50,000 | -306,000 | 216,000 | 409,000 | 326,000 | -285,000 | -162,000 | -346,000 | -393,000 |
accounts payable and accrued liabilities | -22,522,000 | 15,007,000 | 15,171,000 | -489,000 | 971,000 | 2,302,000 | 2,196,000 | -12,877,000 | |||||||||||||||||||||||||||||
deferred revenue | -145,000 | 725,000 | 217,000 | 350,000 | -99,000 | -115,000 | 78,000 | -238,000 | -77,000 | -312,000 | 209,000 | 435,000 | 48,000 | 27,000 | 43,000 | -116,000 | 675,000 | -133,000 | 1,082,000 | 495,000 | -8,000 | -259,000 | 82,000 | -136,000 | 362,000 | -289,000 | -111,000 | 66,000 | 69,000 | 532,000 | -457,000 | -139,000 | 334,000 | 347,000 | -423,000 | 33,000 | 97,000 |
operating lease liabilities | -2,703,000 | -2,479,000 | -1,527,000 | -2,208,000 | -2,380,000 | -2,033,000 | -1,358,000 | -1,945,000 | -1,797,000 | -2,031,000 | -1,702,000 | -59,000 | -1,571,000 | 3,081,000 | -1,598,000 | -6,175,000 | 1,223,000 | 1,617,000 | -1,212,000 | -1,364,000 | -1,284,000 | -1,209,000 | -1,163,000 | -1,163,000 | -1,162,000 | -355,000 | -2,524,000 | -1,200,000 | |||||||||
net cash from operating activities | -26,173,000 | 34,883,000 | 27,659,000 | -7,891,000 | 19,232,000 | 24,347,000 | 11,840,000 | -52,029,000 | -15,972,000 | 1,196,000 | -4,572,000 | -30,753,000 | 12,576,000 | 3,669,000 | -372,000 | -38,885,000 | -13,045,000 | 17,677,000 | -543,000 | -41,842,000 | 7,818,000 | 10,942,000 | -10,153,000 | -22,366,000 | -4,860,000 | -222,000 | 318,000 | -17,099,000 | -4,348,000 | -5,097,000 | -6,363,000 | -13,260,000 | -3,723,000 | -3,788,000 | -1,001,000 | -6,399,000 | -1,034,000 |
capital expenditures | -6,905,000 | -14,831,000 | -10,369,000 | -9,419,000 | -6,844,000 | -8,834,000 | -8,488,000 | -9,776,000 | -13,517,000 | -9,087,000 | -9,397,000 | -8,423,000 | -7,093,000 | -6,333,000 | -10,832,000 | -5,572,000 | -4,625,000 | -13,308,000 | -5,923,000 | -4,211,000 | -2,364,000 | -5,601,000 | -2,181,000 | -3,405,000 | -11,817,000 | -4,172,000 | -2,833,000 | -1,635,000 | -1,493,000 | -1,461,000 | -1,118,000 | -1,108,000 | -911,000 | -531,000 | -946,000 | -1,174,000 | -942,000 |
free cash flows | -33,078,000 | 20,052,000 | 17,290,000 | -17,310,000 | 12,388,000 | 15,513,000 | 3,352,000 | -61,805,000 | -29,489,000 | -7,891,000 | -13,969,000 | -39,176,000 | 5,483,000 | -2,664,000 | -11,204,000 | -44,457,000 | -17,670,000 | 4,369,000 | -6,466,000 | -46,053,000 | 5,454,000 | 5,341,000 | -12,334,000 | -25,771,000 | -16,677,000 | -4,394,000 | -2,515,000 | -18,734,000 | -5,841,000 | -6,558,000 | -7,481,000 | -14,368,000 | -4,634,000 | -4,319,000 | -1,947,000 | -7,573,000 | -1,976,000 |
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -6,905,000 | -14,831,000 | -10,369,000 | -9,419,000 | -6,844,000 | -8,834,000 | -8,488,000 | -9,776,000 | -13,517,000 | -9,087,000 | -9,397,000 | -8,423,000 | -7,093,000 | -6,333,000 | -10,832,000 | -5,572,000 | -4,625,000 | -13,308,000 | -5,923,000 | -4,211,000 | -2,364,000 | -5,601,000 | -2,181,000 | -3,405,000 | -11,817,000 | -4,172,000 | -2,833,000 | -1,635,000 | -1,493,000 | -1,461,000 | -1,118,000 | -1,108,000 | -911,000 | -531,000 | -946,000 | -1,174,000 | -942,000 |
purchases of marketable securities | -94,030,000 | -171,073,000 | -135,146,000 | -34,320,000 | -115,815,000 | 0 | 0 | -2,426,000 | -55,083,000 | -36,351,000 | |||||||||||||||||||||||||||
maturities of marketable securities | 132,650,000 | 99,000,000 | 44,600,000 | 5,600,000 | 2,500,000 | 8,500,000 | 38,000,000 | 52,200,000 | 70,000,000 | 30,000,000 | |||||||||||||||||||||||||||
purchases of strategic investments | -1,500,000 | -2,000,000 | -40,000,000 | ||||||||||||||||||||||||||||||||||
net cash from investing activities | 30,215,000 | -89,204,000 | -100,915,000 | -38,139,000 | -122,159,000 | -55,334,000 | 14,512,000 | 39,998,000 | 1,400,000 | -15,438,000 | 9,009,000 | 3,820,000 | -8,114,000 | -35,362,000 | -431,000 | -8,527,000 | -27,133,000 | 13,660,000 | 1,702,000 | 117,035,000 | -17,485,000 | -204,481,000 | 29,664,000 | 59,911,000 | -12,508,000 | -87,872,000 | -15,343,000 | 26,449,000 | 4,269,000 | 1,686,000 | 6,703,000 | 21,459,000 | -10,472,000 | 6,233,000 | -658,000 | -29,696,000 | -66,345,000 |
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in connection with employee equity incentive plans | 149,000 | 825,000 | 7,094,000 | 1,729,000 | 2,987,000 | 148,000 | 4,734,000 | 604,000 | 3,468,000 | 66,000 | 4,381,000 | 905,000 | 3,148,000 | 1,662,000 | 7,296,000 | 1,076,000 | 3,286,000 | 80,000 | 4,001,000 | 1,576,000 | 6,562,000 | ||||||||||||||||
net cash from financing activities | 149,000 | 825,000 | 7,094,000 | 1,729,000 | 2,987,000 | -35,000 | 3,788,000 | 504,641,000 | 3,468,000 | 66,000 | 4,381,000 | 905,000 | 3,148,000 | 1,662,000 | 7,270,000 | 14,636,000 | 369,000 | -2,838,000 | 338,000 | -26,446,000 | 2,959,000 | 207,145,000 | 5,705,000 | -1,493,000 | 3,196,000 | 106,574,000 | 2,944,000 | -1,138,000 | 2,757,000 | 1,515,000 | 2,428,000 | -397,000 | 2,437,000 | 1,735,000 | 2,325,000 | 35,000 | 113,261,000 |
effect of exchange rate changes | -57,000 | -4,000 | -11,000 | -18,000 | -201,000 | 76,000 | |||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 4,134,000 | -53,500,000 | -66,173,000 | -44,319,000 | |||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 244,370,000 | 0 | 0 | 427,955,000 | |||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of period | 248,504,000 | -53,500,000 | -66,173,000 | 383,636,000 | |||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | 0 | 0 | 7,589,000 | |||||||||||||||||||||||||||||||||
impairment charges | 0 | 0 | 0 | 0 | 0 | 23,164,000 | |||||||||||||||||||||||||||||||
purchases of acquired in-process research and development | |||||||||||||||||||||||||||||||||||||
payment of svb term loan and termination costs | 0 | 0 | 0 | -37,751,000 | |||||||||||||||||||||||||||||||||
proceeds from braidwell debt | 0 | 0 | 0 | 75,000,000 | |||||||||||||||||||||||||||||||||
payments of issuance costs for braidwell debt | 0 | 0 | -297,000 | -1,803,000 | |||||||||||||||||||||||||||||||||
payment of braidwell debt and termination costs | 0 | 0 | 0 | -78,660,000 | |||||||||||||||||||||||||||||||||
proceeds from issuance of 2029 notes | 0 | 0 | 0 | 661,250,000 | |||||||||||||||||||||||||||||||||
payments of issuance costs for 2029 notes | 0 | -183,000 | -649,000 | -16,592,000 | |||||||||||||||||||||||||||||||||
purchases of capped call transactions | 0 | 0 | 0 | -72,407,000 | |||||||||||||||||||||||||||||||||
purchase of treasury stock | 0 | 0 | 0 | -25,000,000 | |||||||||||||||||||||||||||||||||
net income | |||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||
benefit from credit losses and contractual allowances | |||||||||||||||||||||||||||||||||||||
sales of marketable securities | |||||||||||||||||||||||||||||||||||||
purchase of acquired in-process research and development | |||||||||||||||||||||||||||||||||||||
proceeds from svb term loan | |||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 7,610,000 | -30,031,000 | 6,467,000 | -32,776,000 | -39,809,000 | 28,499,000 | 1,497,000 | 48,747,000 | -6,708,000 | 13,606,000 | 25,216,000 | 36,052,000 | -14,172,000 | 2,678,000 | -1,896,000 | 2,768,000 | 7,802,000 | ||||||||||||||||||||
cash and cash equivalents, beginning of year | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | |||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | 5,000 | -9,000 | -4,000 | ||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | -31,017,000 | 30,131,000 | 492,606,000 | -12,081,000 | 8,212,000 | ||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, beginning of period | 0 | 0 | 36,173,000 | ||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, end of period | -31,017,000 | 30,131,000 | 528,779,000 | ||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | |||||||||||||||||||||||||||||||||||||
interest paid | 0 | 1,595,000 | 774,000 | 769,000 | 739,000 | 678,000 | 641,000 | 462,000 | 247,000 | 1,967,000 | 251,000 | 285,000 | 327,000 | 331,000 | 370,000 | 336,000 | 402,000 | 394,000 | 398,000 | 410,000 | 425,000 | 411,000 | 3,513,000 | 804,000 | 961,000 | 787,000 | 398,000 | 777,000 | 0 | 375,000 | 378,000 | ||||||
cash taxes paid | 349,000 | 11,000 | 336,000 | 506,000 | 280,000 | 8,000 | |||||||||||||||||||||||||||||||
cash received from tenant improvement allowances | 0 | 0 | 0 | 1,603,000 | |||||||||||||||||||||||||||||||||
non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||
property and equipment costs included in accounts payable and accrued liabilities | 210,000 | 23,000 | 203,000 | -1,019,000 | 225,000 | -5,283,000 | 5,204,000 | 115,000 | -1,322,000 | 1,233,000 | 136,000 | ||||||||||||||||||||||||||
capitalized stock-based compensation in property and equipment | 2,180,000 | 1,649,000 | 1,787,000 | 1,820,000 | |||||||||||||||||||||||||||||||||
provision for doubtful accounts and contractual allowances | 16,289,000 | 17,973,000 | 14,169,000 | 16,061,000 | 21,425,000 | 14,529,000 | 15,227,000 | 14,022,000 | 9,755,000 | 4,412,000 | 9,768,000 | 6,927,000 | 4,340,000 | 9,184,000 | 6,898,000 | 5,974,000 | 4,709,000 | 2,481,000 | 3,760,000 | 2,680,000 | |||||||||||||||||
accounts payable | -1,668,000 | 62,000 | -2,629,000 | 2,262,000 | 112,000 | 1,417,000 | 786,000 | -5,308,000 | 5,643,000 | -1,381,000 | 1,200,000 | 673,000 | 819,000 | -160,000 | -1,705,000 | -2,835,000 | 5,723,000 | -1,144,000 | 1,358,000 | -333,000 | 332,000 | -630,000 | 1,056,000 | -950,000 | 667,000 | -559,000 | 1,216,000 | -690,000 | 236,000 | ||||||||
accrued liabilities | 8,388,000 | 12,180,000 | 9,958,000 | -11,228,000 | 6,401,000 | 9,348,000 | 8,153,000 | -9,429,000 | -3,392,000 | 13,323,000 | 4,155,000 | -6,140,000 | 6,673,000 | 4,324,000 | -222,000 | -9,467,000 | 367,000 | 8,822,000 | 3,193,000 | -6,380,000 | 7,441,000 | 2,838,000 | 3,474,000 | -2,977,000 | 4,070,000 | 1,075,000 | 2,092,000 | -1,873,000 | 3,743,000 | ||||||||
purchase of strategic investment | 0 | 0 | |||||||||||||||||||||||||||||||||||
payment of loans | |||||||||||||||||||||||||||||||||||||
proceeds from term loans | |||||||||||||||||||||||||||||||||||||
tax withholding upon vesting of restricted stock awards | 0 | -1,000 | -747,000 | -25,105,000 | -1,297,000 | -3,563,000 | -687,000 | -4,462,000 | -177,000 | -1,554,000 | -299,000 | -3,258,000 | -2,239,000 | -100,000 | -264,000 | -1,274,000 | |||||||||||||||||||||
payment of issuance costs for long-term debt | |||||||||||||||||||||||||||||||||||||
right-of-use assets obtained in exchange for operating lease liabilities | -117,000 | 20,000 | 0 | 0 | 7,666,000 | ||||||||||||||||||||||||||||||||
proceeds from term loan | 0 | 0 | 35,000,000 | ||||||||||||||||||||||||||||||||||
payments of issuance costs for long-term debt | |||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -14,100,000 | 8,774,000 | -26,028,000 | 4,180,000 | 666,000 | -36,060,000 | |||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 78,832,000 | 0 | 0 | 51,643,000 | |||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -14,100,000 | 8,774,000 | 52,804,000 | 4,180,000 | 666,000 | 15,583,000 | |||||||||||||||||||||||||||||||
property and equipment included in accounts payable and accrued liabilities | -18,000 | ||||||||||||||||||||||||||||||||||||
amortization of premium and accretion of discounts on investments | -1,137,000 | ||||||||||||||||||||||||||||||||||||
purchases of short-term investments | -33,757,000 | -51,021,000 | |||||||||||||||||||||||||||||||||||
sales of short-term investments | 0 | ||||||||||||||||||||||||||||||||||||
maturities of short-term investments | 46,000,000 | 50,000,000 | |||||||||||||||||||||||||||||||||||
capitalized stock-based compensation | 1,648,000 | 1,557,000 | 1,524,000 | 1,532,000 | 1,250,000 | 1,059,000 | 902,000 | 721,000 | 911,000 | ||||||||||||||||||||||||||||
benefit from doubtful accounts and contractual allowances | |||||||||||||||||||||||||||||||||||||
reimbursement of tenant improvement allowance | 0 | ||||||||||||||||||||||||||||||||||||
issuance of common stock in connection with follow-on public offering | |||||||||||||||||||||||||||||||||||||
accretion of discounts on investments | -147,000 | -192,000 | -227,000 | ||||||||||||||||||||||||||||||||||
payment of long-term debt | 0 | 0 | -21,389,000 | ||||||||||||||||||||||||||||||||||
payments of issuance costs for long term debt | 0 | -26,000 | -51,000 | ||||||||||||||||||||||||||||||||||
cash and cash equivalents beginning of period | 0 | 0 | 127,562,000 | 0 | 0 | 88,628,000 | 0 | 0 | 20,462,000 | ||||||||||||||||||||||||||||
cash and cash equivalents end of period | -30,031,000 | 6,467,000 | 94,786,000 | 28,499,000 | 1,497,000 | 137,375,000 | 13,606,000 | 25,216,000 | 56,514,000 | ||||||||||||||||||||||||||||
supplemental disclosures of cash flow information | |||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities | |||||||||||||||||||||||||||||||||||||
purchases of available-for-sale investments | -45,545,000 | -45,974,000 | -55,508,000 | -20,247,000 | -16,375,000 | -30,054,000 | -62,621,000 | -206,880,000 | 0 | -8,009,000 | -19,889,000 | -101,050,000 | -35,360,000 | -9,616,000 | -19,088,000 | -31,454,000 | -37,179,000 | -5,437,000 | -39,586,000 | -34,209,000 | -24,212,000 | -31,822,000 | |||||||||||||||
sales of available-for-sale investments | 19,946,000 | 15,019,000 | 0 | 0 | 0 | 14,525,000 | |||||||||||||||||||||||||||||||
maturities of available-for-sale investments | 36,000,000 | 28,000,000 | 33,000,000 | 47,215,000 | 24,000,000 | 151,300,000 | 47,500,000 | 8,000,000 | 31,845,000 | 56,800,000 | 17,700,000 | 17,350,000 | 22,850,000 | 37,700,000 | 18,888,000 | 34,601,000 | 45,000,000 | 28,004,000 | 30,025,000 | 40,882,000 | 24,500,000 | 3,300,000 | |||||||||||||||
accretion of discounts on investments, net and other | 432,000 | 338,000 | 512,000 | 498,000 | 38,000 | ||||||||||||||||||||||||||||||||
amortization of debt discount and issuance costs | 4,000 | 4,000 | 2,000 | 5,000 | 26,000 | 92,000 | -7,000 | 61,000 | 64,000 | 63,000 | 69,000 | 64,000 | 64,000 | -33,000 | |||||||||||||||||||||||
accretion of discounts on investments, net of premium amortization | -171,000 | -268,000 | |||||||||||||||||||||||||||||||||||
provision for bad debt and contractual allowance | 3,476,000 | 1,711,000 | |||||||||||||||||||||||||||||||||||
cost of operating lease right-of-use assets | |||||||||||||||||||||||||||||||||||||
repayments of long-term debt | |||||||||||||||||||||||||||||||||||||
deferred offering costs included in accounts payable and accrued liabilities | |||||||||||||||||||||||||||||||||||||
right-of-use assets obtained in exchange for new operating lease liabilities | 290,000 | 5,757,000 | 0 | 0 | 0 | 621,000 | -310,000 | ||||||||||||||||||||||||||||||
issuance of common stock in follow-on public offering, net of offering costs | |||||||||||||||||||||||||||||||||||||
offering costs included in accounts payable and accrued liabilities | |||||||||||||||||||||||||||||||||||||
payment of long term debt | -2,916,000 | -2,917,000 | |||||||||||||||||||||||||||||||||||
loss on disposal of assets | 4,000 | ||||||||||||||||||||||||||||||||||||
repayment of interest paid in kind | |||||||||||||||||||||||||||||||||||||
deferred rent | 52,000 | -8,000 | -5,000 | 66,000 | -8,000 | 29,000 | -1,000 | ||||||||||||||||||||||||||||||
proceeds from long-term debt, net of debt discount | |||||||||||||||||||||||||||||||||||||
premiums paid on extinguishment of debt | |||||||||||||||||||||||||||||||||||||
issuance of common stock in connection with follow-on public offering, net of offering costs | |||||||||||||||||||||||||||||||||||||
offering costs in accounts payable and accrued liabilities | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 6,392,000 | 2,969,000 | 3,086,000 | 1,000,000 | 3,289,000 | 2,120,000 | 1,615,000 | 4,192,000 | 877,000 | ||||||||||||||||||||||||||||
non-cash interest expense | 398,000 | 393,000 | 384,000 | 375,000 | 382,000 | ||||||||||||||||||||||||||||||||
payments of deferred offering costs | |||||||||||||||||||||||||||||||||||||
issuance of common stock in public offering | |||||||||||||||||||||||||||||||||||||
repayment of debt | 0 | ||||||||||||||||||||||||||||||||||||
stock offering costs included in accounts payable and accrued liabilities | |||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash beginning of period | 0 | 20,023,000 | 0 | 0 | 8,671,000 | ||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash end of period | -12,081,000 | 28,235,000 | -1,896,000 | 2,768,000 | 16,473,000 | ||||||||||||||||||||||||||||||||
property, plant and equipment costs included in liabilities | |||||||||||||||||||||||||||||||||||||
property, plant and equipment costs included in accounts payable and accrued liabilities | 38,000 | -132,000 | |||||||||||||||||||||||||||||||||||
amortization on investments | |||||||||||||||||||||||||||||||||||||
change in fair value of preferred stock warrant liabilities | 1,127,000 | ||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon exercise of stock options, net of repurchases | 35,000 | 50,000 | |||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon exercise of warrants | |||||||||||||||||||||||||||||||||||||
proceeds from long-term debt, net of debt discount and issuance costs | |||||||||||||||||||||||||||||||||||||
proceeds of issuance of common stock upon initial public offering | |||||||||||||||||||||||||||||||||||||
conversion of preferred stock to common stock | |||||||||||||||||||||||||||||||||||||
conversion of preferred stock warrants to common stock warrants | |||||||||||||||||||||||||||||||||||||
amortization of premiums (accretion of discounts) on investments | -283,000 | -179,000 | -171,000 | -91,000 | -70,000 | -46,000 | |||||||||||||||||||||||||||||||
property, plant and equipment costs included in accounts payable | 80,000 | -22,000 | |||||||||||||||||||||||||||||||||||
change in accrued interest | |||||||||||||||||||||||||||||||||||||
restricted cash | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible preferred stock, net of issuance costs | |||||||||||||||||||||||||||||||||||||
payments of issuance costs for revolving line of credit | |||||||||||||||||||||||||||||||||||||
issuance of warrants to purchase preferred stock | |||||||||||||||||||||||||||||||||||||
series e convertible preferred stock issuance costs included in accrued liabilities | |||||||||||||||||||||||||||||||||||||
property and equipment included in accounts payable | 271,000 | ||||||||||||||||||||||||||||||||||||
change in restricted cash | |||||||||||||||||||||||||||||||||||||
net proceeds from employee stock transactions | |||||||||||||||||||||||||||||||||||||
payments of deferred issuance costs | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock related to the exercise of options and employee stock purchase program, net of repurchases | |||||||||||||||||||||||||||||||||||||
change in allowance for doubtful accounts and contractual allowance | 1,772,000 | ||||||||||||||||||||||||||||||||||||
series e preferred stock issuance costs included in accrued liabilities | |||||||||||||||||||||||||||||||||||||
deferred offering costs included in accounts payables and accrued liabilities |
