Keros Therapeutics, Inc(NASDAQ:KROS)

Keros Therapeutics, Inc., a clinical-stage biopharmaceutical company, discovers, develops, and commercializes novel treatments for patients suffering from hematological and musculoskeletal disorders with high unmet medical need. The company's lead protein therapeutic product candidate is KER-050, wh...
Website: http://www.kerostx.com
Founded: 2015
Full Time Employees: 32
CEO: Jasbir S. Seehra
Sector: Healthcare
Industry: Biotechnology
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue: | |||||||||||||||||||||||||
service and other revenue | 367,000 | 385,000 | 4,262,000 | 18,168,000 | 15,891,000 | 42,000 | 388,000 | 37,000 | 83,000 | ||||||||||||||||
license revenue | 10,000,000 | 195,355,000 | 25,000 | 100,000 | |||||||||||||||||||||
total revenue | 367,000 | 385,000 | 14,262,000 | 18,168,000 | 211,246,000 | 3,042,000 | 388,000 | 37,000 | 83,000 | 143,000 | 8,000 | 20,000,000 | 100,000 | ||||||||||||
yoy | -99.83% | -87.34% | 3575.77% | 49002.70% | 254413.25% | 2027.27% | 4750.00% | NaN% | NaN% | NaN% | NaN% | NaN% | |||||||||||||
qoq | -4.68% | -97.30% | -21.50% | -91.40% | 6844.31% | 684.02% | 948.65% | -55.42% | -41.96% | 1687.50% | NaN% | NaN% | NaN% | NaN% | NaN% | ||||||||||
operating expenses: | |||||||||||||||||||||||||
research and development | -16,097,000 | -17,912,000 | -19,519,000 | -43,503,000 | -48,709,000 | -45,631,000 | -49,225,000 | -40,515,000 | -38,258,000 | -37,493,000 | -34,140,000 | -32,534,000 | -31,091,000 | -24,867,000 | -21,039,000 | -23,281,000 | -18,078,000 | -18,833,000 | -14,832,000 | -9,983,000 | -11,495,000 | -9,674,000 | -8,395,000 | -7,264,000 | -8,527,000 |
general and administrative | -10,147,000 | -11,743,000 | -10,127,000 | -14,482,000 | -10,497,000 | -10,665,000 | -9,820,000 | -9,961,000 | -10,308,000 | -9,105,000 | -9,148,000 | -8,803,000 | -7,778,000 | -7,093,000 | -6,937,000 | -7,447,000 | -6,048,000 | -6,033,000 | -5,365,000 | -5,658,000 | -4,274,000 | -3,617,000 | -3,553,000 | -3,650,000 | -1,977,000 |
total operating expenses | -26,244,000 | -29,655,000 | -29,646,000 | -57,985,000 | -59,206,000 | -56,296,000 | -59,045,000 | -50,476,000 | -48,566,000 | -46,598,000 | -43,288,000 | -41,337,000 | -38,869,000 | -31,960,000 | -27,976,000 | -30,728,000 | -24,126,000 | -24,866,000 | -20,197,000 | -15,641,000 | -15,769,000 | -13,291,000 | -11,948,000 | -10,914,000 | -10,504,000 |
income from operations | -25,877,000 | -29,270,000 | -15,384,000 | -39,817,000 | 152,040,000 | -53,254,000 | -58,657,000 | -50,439,000 | -48,483,000 | -46,455,000 | -43,280,000 | -41,337,000 | -38,869,000 | -31,960,000 | -27,976,000 | -30,728,000 | -24,126,000 | -4,866,000 | -20,197,000 | -15,541,000 | -15,769,000 | -13,291,000 | -11,948,000 | -10,914,000 | -10,504,000 |
yoy | -117.02% | -45.04% | -73.77% | -21.06% | -413.59% | 14.64% | 35.53% | 22.02% | 24.73% | 45.35% | 54.70% | 34.53% | 61.11% | 556.80% | 38.52% | 97.72% | 53.00% | -63.39% | 69.04% | 42.40% | 50.12% | ||||
qoq | -11.59% | 90.26% | -61.36% | -126.19% | -385.50% | -9.21% | 16.29% | 4.03% | 4.37% | 7.34% | 4.70% | 6.35% | 21.62% | 14.24% | -8.96% | 27.36% | 395.81% | -75.91% | 29.96% | -1.45% | 18.64% | 11.24% | 9.47% | 3.90% | |
operating margin % | -7050.95% | -7602.60% | -107.87% | -219.16% | 71.97% | -1750.62% | -15117.78% | -136321.62% | -58413.25% | -32486.01% | -541000.00% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | -Infinity% | -24.33% | NaN% | -15541.00% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% |
other income | -10,943,000 | 3,840,000 | 3,832,000 | 3,065,000 | 2,242,000 | 762,000 | 86,000 | -74,000 | -137,000 | -80,000 | 156,000 | -86,000 | 158,000 | -68,000 | |||||||||||
dividend income | 2,335,000 | 4,022,000 | 6,933,000 | 7,120,000 | 6,792,000 | 6,519,000 | 5,793,000 | 5,378,000 | 5,806,000 | ||||||||||||||||
other expense | -166,000 | 273,000 | -253,000 | -221,000 | -338,000 | -229,000 | -92,000 | -196,000 | -437,000 | -59,000 | -65,000 | ||||||||||||||
total other income | 2,169,000 | 4,295,000 | 6,680,000 | 6,899,000 | 6,454,000 | 7,528,000 | 5,701,000 | 5,182,000 | 5,369,000 | 6,212,000 | 3,840,000 | 3,832,000 | 3,065,000 | 2,242,000 | 4,467,000 | 3,462,000 | -81,000 | 2,615,000 | -88,000 | 157,000 | |||||
income before income taxes | -23,708,000 | -24,975,000 | -8,704,000 | -32,918,000 | 158,494,000 | -29,718,000 | -23,509,000 | -27,266,000 | -24,186,000 | -4,941,000 | -20,335,000 | -15,622,000 | -15,835,000 | -10,676,000 | -12,036,000 | -10,757,000 | -12,064,000 | ||||||||
income tax provision | -10,043,000 | ||||||||||||||||||||||||
net income | -23,708,000 | -23,461,000 | -7,280,000 | -30,696,000 | 148,451,000 | -46,026,000 | -52,956,000 | -45,257,000 | -43,114,000 | -40,243,000 | -39,440,000 | -37,505,000 | -35,804,000 | -29,718,000 | -23,509,000 | -27,266,000 | -24,186,000 | -6,940,000 | -20,297,000 | -15,622,000 | -15,885,000 | -10,676,000 | -12,036,000 | -10,757,000 | -11,892,000 |
yoy | -115.97% | -49.03% | -86.25% | -32.17% | -444.32% | 14.37% | 34.27% | 20.67% | 20.42% | 35.42% | 67.77% | 37.55% | 48.04% | 328.21% | 15.82% | 74.54% | 52.26% | -34.99% | 68.64% | 45.23% | 33.58% | ||||
qoq | 1.05% | 222.27% | -76.28% | -120.68% | -422.54% | -13.09% | 17.01% | 4.97% | 7.13% | 2.04% | 5.16% | 4.75% | 20.48% | 26.41% | -13.78% | 12.73% | 248.50% | -65.81% | 29.93% | -1.66% | 48.79% | -11.30% | 11.89% | -9.54% | |
net income margin % | -6459.95% | -6093.77% | -51.04% | -168.96% | 70.27% | -1513.02% | -13648.45% | -122316.22% | -51944.58% | -28141.96% | -493000.00% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | -Infinity% | -34.70% | NaN% | -15622.00% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% |
net income attributable to common stockholders — basic and diluted | -23,708,000 | -23,461,000 | -7,280,000 | -30,696,000 | 148,451,000 | ||||||||||||||||||||
weighted-average shares of common stock outstanding — basic | 19,629,906,000 | 40,623,364,000 | 40,612,907,000 | 40,559,355,000 | |||||||||||||||||||||
weighted-average shares of common stock outstanding — diluted | 19,629,906,000 | 40,623,364,000 | 40,612,907,000 | 41,021,325,000 | |||||||||||||||||||||
net income per share | -1.21 | -0.38 | -0.18 | -0.76 | 3.66 | -1.12 | -1.41 | -1.25 | -1.21 | -1.34 | -1.33 | -1.27 | -1.26 | -1.1 | -0.92 | -1.13 | -1.01 | -0.3 | -0.87 | -0.67 | -0.68 | -0.28 | -0.6 | -0.62 | -5.11 |
income tax benefit | -1,599,250 | 1,424,000 | 2,222,000 | -1,999,000 | 38,000 | -50,000 | 172,000 | ||||||||||||||||||
net loss attributable to common stockholders—basic and diluted | -46,026,000 | -52,956,000 | -45,257,000 | -43,114,000 | -28,187,250 | -39,440,000 | -37,505,000 | -35,804,000 | -29,718,000 | -23,509,000 | -27,266,000 | -24,186,000 | -6,940,000 | -20,297,000 | -15,622,000 | -15,885,000 | -9,664,000 | -12,036,000 | -10,963,000 | -12,698,000 | |||||
weighted-average common stock outstanding—basic and diluted | 37,437,652 | 37,590,727 | 36,103,187 | 35,685,422 | 29,447,119 | 29,668,247 | 29,602,458 | 28,369,453 | 25,241,030 | 25,549,701 | 24,053,977 | 23,993,698 | 23,333,914 | 23,362,237 | 23,305,673 | 23,229,794 | 15,506,397 | 20,175,883 | 17,623,994 | 2,484,057 | |||||
service revenue | 2,000 | 8,000 | |||||||||||||||||||||||
interest expense | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -2,000 | -1,000 | -2,000 | ||||||||||||||||
research and development incentive income | 3,705,000 | 3,376,000 | |||||||||||||||||||||||
total other expense | -60,000 | -71,250 | -138,000 | -66,000 | -1,560,000 | ||||||||||||||||||||
change in fair value of preferred stock tranche obligation | -1,490,000 | ||||||||||||||||||||||||
research collaboration revenue | |||||||||||||||||||||||||
other expense, net: |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||
cash and cash equivalents | 281,497,000 | 287,415,000 | 693,472,000 | 690,215,000 | 720,541,000 | 559,931,000 | 530,684,000 | 405,863,000 | 442,443,000 | 331,147,000 | 287,893,000 | 322,026,000 | 351,429,000 | 279,048,000 | 239,426,000 | 215,621,000 | 228,586,000 | 230,042,000 | 221,349,000 | 237,113,000 | 255,203,000 | 265,876,000 | 133,810,000 | 144,687,000 | 54,518,000 |
accounts receivable | 400,000 | 3,567,000 | 3,492,000 | 15,816,000 | 17,291,000 | 2,742,000 | 388,000 | 4,000 | 226,000 | 143,000 | 18,000,000 | 100,000 | |||||||||||||
prepaid expenses and other current assets | 6,530,000 | 22,202,000 | 22,343,000 | 26,777,000 | 21,677,000 | 26,220,000 | 20,974,000 | 26,847,000 | 20,457,000 | 16,003,000 | 16,542,000 | 12,282,000 | 10,793,000 | 6,719,000 | 6,449,000 | 6,736,000 | 2,634,000 | 3,398,000 | 4,725,000 | 4,204,000 | 779,000 | 1,850,000 | 2,606,000 | 3,830,000 | 1,197,000 |
current income tax receivable | 2,250,000 | 2,250,000 | |||||||||||||||||||||||
total current assets | 290,677,000 | 315,434,000 | 719,307,000 | 732,808,000 | 759,509,000 | 588,893,000 | 552,046,000 | 432,714,000 | 463,126,000 | 347,293,000 | 304,435,000 | 334,308,000 | 362,222,000 | 285,767,000 | 245,875,000 | 222,357,000 | 231,220,000 | 251,440,000 | 226,074,000 | 241,417,000 | 255,982,000 | 267,726,000 | 136,416,000 | 148,517,000 | 58,539,000 |
operating lease right-of-use assets | 16,205,000 | 16,841,000 | 17,463,000 | 18,072,000 | 18,667,000 | 19,251,000 | 19,823,000 | 14,649,000 | 14,995,000 | 15,334,000 | 15,669,000 | 16,010,000 | 16,364,000 | 15,548,000 | 447,000 | 658,000 | 864,000 | 1,067,000 | 1,265,000 | 676,000 | 779,000 | 878,000 | 976,000 | 1,025,000 | 1,116,000 |
property and equipment | 3,962,000 | 4,297,000 | 4,564,000 | 4,836,000 | 4,473,000 | 4,237,000 | 4,366,000 | 4,292,000 | 4,434,000 | 4,134,000 | 3,357,000 | 3,087,000 | 2,933,000 | 2,021,000 | 1,680,000 | 1,652,000 | 1,456,000 | 1,335,000 | 1,295,000 | 1,253,000 | 854,000 | 724,000 | 739,000 | 781,000 | 822,000 |
restricted cash | 1,449,000 | 1,449,000 | 1,449,000 | 1,449,000 | 1,449,000 | 1,449,000 | 1,449,000 | 1,212,000 | 1,212,000 | 1,212,000 | 1,212,000 | 1,327,000 | 1,327,000 | 1,327,000 | 1,327,000 | 1,327,000 | 1,327,000 | 1,327,000 | 1,328,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 |
total assets | 312,293,000 | 338,021,000 | 742,783,000 | 757,165,000 | 784,561,000 | 615,886,000 | 579,271,000 | 455,022,000 | 485,819,000 | 370,025,000 | 326,247,000 | 356,306,000 | 384,436,000 | 306,781,000 | 252,550,000 | 226,661,000 | 235,142,000 | 255,251,000 | 229,962,000 | 243,461,000 | 257,730,000 | 269,443,000 | 138,246,000 | 150,438,000 | 60,592,000 |
liabilities and stockholders' equity | |||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||
accounts payable | 1,493,000 | 1,967,000 | 2,298,000 | 5,267,000 | 6,636,000 | 4,602,000 | 4,981,000 | 6,535,000 | 4,986,000 | 5,450,000 | 3,867,000 | 4,146,000 | 4,682,000 | 3,339,000 | 2,655,000 | 7,660,000 | 3,064,000 | 3,645,000 | 2,811,000 | 1,372,000 | 3,008,000 | 2,149,000 | 1,716,000 | 4,852,000 | 2,426,000 |
current portion of operating lease liabilities | 2,501,000 | 2,408,000 | 2,318,000 | 2,230,000 | 2,102,000 | 1,978,000 | 1,857,000 | 1,096,000 | 1,050,000 | 1,005,000 | 611,000 | 455,000 | 455,000 | 670,000 | 884,000 | 862,000 | 843,000 | 449,000 | 436,000 | 423,000 | 412,000 | 400,000 | 388,000 | ||
accrued expenses and other current liabilities | 8,859,000 | 16,039,000 | 15,174,000 | 19,964,000 | 17,290,000 | 20,870,000 | 22,169,000 | 13,614,000 | 12,682,000 | 17,918,000 | 12,223,000 | 11,949,000 | 10,776,000 | 12,753,000 | 8,415,000 | 7,123,000 | 7,700,000 | 7,339,000 | 7,361,000 | 5,710,000 | 5,506,000 | 4,612,000 | 4,697,000 | 3,042,000 | 6,022,000 |
total current liabilities | 12,853,000 | 20,414,000 | 24,092,000 | 34,707,000 | 39,379,000 | 27,450,000 | 29,007,000 | 21,245,000 | 18,718,000 | 24,373,000 | 16,701,000 | 16,095,000 | 15,458,000 | 16,547,000 | 11,525,000 | 15,453,000 | 11,648,000 | 11,846,000 | 11,015,000 | 7,531,000 | 8,950,000 | 7,184,000 | 6,825,000 | 8,294,000 | 8,836,000 |
operating lease liabilities, net of current portion | 13,810,000 | 14,475,000 | 15,111,000 | 15,724,000 | 16,311,000 | 16,883,000 | 17,429,000 | 12,861,000 | 13,154,000 | 13,439,000 | 13,704,000 | 13,951,000 | 13,994,000 | 12,811,000 | 231,000 | 453,000 | 242,000 | 361,000 | 476,000 | 586,000 | 692,000 | 797,000 | |||
total liabilities | 26,663,000 | 34,889,000 | 39,203,000 | 50,431,000 | 55,690,000 | 44,333,000 | 46,436,000 | 34,106,000 | 31,872,000 | 37,812,000 | 30,405,000 | 30,046,000 | 29,452,000 | 29,358,000 | 11,525,000 | 15,453,000 | 11,648,000 | 12,077,000 | 11,484,000 | 7,805,000 | 9,358,000 | 7,722,000 | 7,488,000 | 9,077,000 | 9,737,000 |
stockholders' equity: | |||||||||||||||||||||||||
preferred stock, par value of 0.0001 per share; 10,000,000 shares authorized as of march 31, 2026 and december 31, 2025; no shares issued and outstanding | |||||||||||||||||||||||||
series a junior participating preferred stock, par value of 0.0001 per share; 500,000 shares authorized as of march 31, 2026 and december 31, 2025; no shares issued and outstanding | |||||||||||||||||||||||||
common stock | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 1,000 |
treasury stock | -384,558,000 | -384,558,000 | |||||||||||||||||||||||
additional paid-in capital | 1,175,657,000 | 1,169,451,000 | 1,161,880,000 | 1,157,754,000 | 1,149,195,000 | 1,140,328,000 | 1,055,584,000 | 890,710,000 | 878,484,000 | 713,636,000 | 637,022,000 | 628,000,000 | 619,219,000 | 505,855,000 | 439,739,000 | 386,413,000 | 371,433,000 | 366,927,000 | 335,291,000 | 332,172,000 | 329,266,000 | 326,730,000 | 185,091,000 | 183,658,000 | 6,674,000 |
accumulated deficit | -505,473,000 | -481,765,000 | -458,304,000 | -451,024,000 | -420,328,000 | -568,779,000 | -522,753,000 | -469,797,000 | -424,540,000 | -381,426,000 | -341,183,000 | -301,743,000 | -264,238,000 | -228,434,000 | -198,716,000 | -175,207,000 | -147,941,000 | -123,755,000 | -116,815,000 | -96,518,000 | -80,896,000 | -65,011,000 | -54,335,000 | -42,299,000 | -31,542,000 |
total stockholders' equity | 285,630,000 | 703,580,000 | 706,734,000 | 728,871,000 | 532,835,000 | 420,916,000 | 453,947,000 | 295,842,000 | 326,260,000 | 354,984,000 | 241,025,000 | 211,208,000 | 223,494,000 | 218,478,000 | 235,656,000 | 248,372,000 | 130,758,000 | 141,361,000 | |||||||
total liabilities and stockholders' equity | 312,293,000 | 742,783,000 | 757,165,000 | 784,561,000 | 579,271,000 | 455,022,000 | 485,819,000 | 326,247,000 | 356,306,000 | 384,436,000 | 252,550,000 | 226,661,000 | 235,142,000 | 229,962,000 | 243,461,000 | 257,730,000 | |||||||||
other long term assets | 2,056,000 | 2,052,000 | 2,118,000 | 82,000 | |||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||
preferred stock, par value of 0.0001 per share; 10,000,000 shares authorized as of december 31, 2025 and 2024; no shares issued and outstanding | |||||||||||||||||||||||||
series a junior participating preferred stock, par value of 0.0001 per share; 500,000 and no shares authorized as of december 31, 2025 and december 31, 2024, respectively; no shares issued and outstanding | |||||||||||||||||||||||||
total stockholders’ equity | 303,132,000 | 571,553,000 | 332,213,000 | 277,423,000 | 243,174,000 | 261,721,000 | |||||||||||||||||||
total liabilities and stockholders’ equity | 338,021,000 | 615,886,000 | 370,025,000 | 306,781,000 | 255,251,000 | ||||||||||||||||||||
other long-term assets | 463,000 | 1,587,000 | 2,155,000 | 2,052,000 | 1,574,000 | 1,574,000 | 1,590,000 | ||||||||||||||||||
deferred revenue | 155,000 | 925,000 | 3,308,000 | ||||||||||||||||||||||
current tax liability | 4,147,000 | 6,321,000 | 10,043,000 | ||||||||||||||||||||||
preferred stock, par value of 0.0001 per share; 10,000,000 shares authorized as of september 30, 2025 and december 31, 2024; no shares issued and outstanding | |||||||||||||||||||||||||
series a junior participating preferred stock, par value of 0.0001 per share; 500,000 and no shares authorized as of september 30, 2025 and december 31, 2024, respectively; no shares issued and outstanding | |||||||||||||||||||||||||
preferred stock, par value of 0.0001 per share; 10,000,000 shares authorized as of june 30, 2025 and december 31, 2024; no shares issued and outstanding | |||||||||||||||||||||||||
series a junior participating preferred stock, par value of 0.0001 per share; 500,000 and no shares authorized as of june 30, 2025 and december 31, 2024, respectively; no shares issued and outstanding | |||||||||||||||||||||||||
preferred stock, par value of 0.0001 per share; 10,000,000 shares authorized as of march 31, 2025 and december 31, 2024; no shares issued and outstanding | |||||||||||||||||||||||||
preferred stock, par value of 0.0001 per share; 10,000,000 shares authorized as of december 31, 2024 and december 31, 2023; no shares issued and outstanding | |||||||||||||||||||||||||
preferred stock, par value of 0.0001 per share; 10,000,000 shares authorized as of september 30, 2024 and december 31, 2023, respectively; no shares issued and outstanding | |||||||||||||||||||||||||
preferred stock, par value of 0.0001 per share; 10,000,000 shares authorized as of june 30, 2024 and december 31, 2023, respectively; no shares issued and outstanding | |||||||||||||||||||||||||
preferred stock, par value of 0.0001 per share; 10,000,000 shares authorized as of march 31, 2024 and december 31, 2023, respectively; no shares issued and outstanding | |||||||||||||||||||||||||
preferred stock, par value of 0.0001 per share; 10,000,000 shares authorized as of december 31, 2023 and december 31, 2022, respectively; no shares issued and outstanding | |||||||||||||||||||||||||
preferred stock, par value of 0.0001 per share; 10,000,000 shares authorized as of december 31, 2022 and december 31, 2021, respectively; no shares issued and outstanding | |||||||||||||||||||||||||
other long-term asset | 3,221,000 | 667,000 | 275,000 | ||||||||||||||||||||||
other liabilities | 16,000 | 32,000 | 47,000 | 62,000 | 77,000 | 91,000 | 104,000 | ||||||||||||||||||
deferred initial public offering costs | |||||||||||||||||||||||||
research and development incentive receivable | 805,000 | ||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ equity | |||||||||||||||||||||||||
preferred stock tranche liability | |||||||||||||||||||||||||
series a convertible preferred stock, par value of 0.0001 per share; 0 and 10,000,000 shares authorized as of december 31, 2020 and december 31, 2019, respectively; 0 and 4,607,652 shares issued and outstanding as of december 31, 2020 and december 31, 2019, respectively; liquidation and redemption value of 0 as of december 31, 2020 | |||||||||||||||||||||||||
series a-1 convertible preferred stock, par value of 0.0001 per share; 0 and 800,000 shares authorized as of december 31, 2020 and december 31, 2019, respectively; 0 and 368,612 shares issued and outstanding as of december 31, 2020 and december 31, 2019, respectively; liquidation and redemption value of 0 as of december 31, 2020 | |||||||||||||||||||||||||
series b-1 convertible preferred stock, par value of 0.0001 per share; 0 and 3,427,004 shares authorized as of december 31, 2020 and december 31, 2019, respectively; 0 and 1,579,043 shares issued and outstanding as of december 31, 2020 and december 31, 2019, respectively; liquidation and redemption value of 0 as of december 31, 2020 | |||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ equity | 269,443,000 | ||||||||||||||||||||||||
deferred ipo costs | 2,019,000 | ||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders' equity | |||||||||||||||||||||||||
series a convertible preferred stock, par value of 0.0001 per share; 0 and 10,000,000 shares authorized as of september 30, 2020 and december 31, 2019, respectively; 0 and 4,607,652 shares issued and outstanding as of september 30, 2020 and december 31, 2019, respectively; liquidation and redemption value of 0 as of september 30, 2020 | |||||||||||||||||||||||||
series a-1 convertible preferred stock, par value of 0.0001 per share; 0 and 800,000 shares authorized as of september 30, 2020 and december 31, 2019, respectively; 0 and 368,612 shares issued and outstanding as of september 30, 2020 and december 31, 2019, respectively; liquidation and redemption value of 0 as of september 30, 2020 | |||||||||||||||||||||||||
series b-1 convertible preferred stock, par value of 0.0001 per share; 0 and 3,427,004 shares authorized as of september 30, 2020 and december 31, 2019, respectively; 0 and 1,579,043 shares issued and outstanding as of september 30, 2020 and december 31, 2019, respectively; liquidation and redemption value of 0 as of september 30, 2020 | |||||||||||||||||||||||||
stockholders' equity | |||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders' equity | 138,246,000 | 150,438,000 | |||||||||||||||||||||||
series a convertible preferred stock, par value of 0.0001 per share; 0 and 10,000,000 shares authorized as of june 30, 2020 and december 31, 2019, respectively; 0 and 4,607,652 shares issued and outstanding as of june 30, 2020 and december 31, 2019, respectively; liquidation and redemption value of 0 as of june 30, 2020 | |||||||||||||||||||||||||
series a-1 convertible preferred stock, par value of 0.0001 per share; 0 and 800,000 shares authorized as of june 30, 2020 and december 31, 2019, respectively; 0 and 368,612 shares issued and outstanding as of june 30, 2020 and december 31, 2019, respectively; liquidation and redemption value of 0 as of june 30, 2020 | |||||||||||||||||||||||||
series b-1 convertible preferred stock, par value of 0.0001 per share; 0 and 3,427,004 shares authorized as of june 30, 2020 and december 31, 2019, respectively; 0 and 1,579,043 shares issued and outstanding as of june 30, 2020 and december 31, 2019, respectively; liquidation and redemption value of 0 as of june 30, 2020 | |||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders' deficit | |||||||||||||||||||||||||
series a convertible preferred stock, par value of 0.0001 per share; 10,000,000 shares authorized as of march 31, 2020 and december 31, 2019; 4,607,652 shares issued and outstanding as of march 31, 2020 and december 31, 2019; liquidation and redemption value of 12,471 as of march 31, 2020 | 9,891,000 | ||||||||||||||||||||||||
series a-1 convertible preferred stock, par value of 0.0001 per share; 800,000 shares authorized as of march 31, 2020 and december 31, 2019; 368,612 shares issued and outstanding as of march 31, 2020 and december 31, 2019; liquidation and redemption value of 1,191 as of march 31, 2020 | 944,000 | ||||||||||||||||||||||||
series b-1 convertible preferred stock, par value of 0.0001 per share; 3,427,004 shares authorized as of march 31, 2020 and december 31, 2019; 1,579,043 shares issued and outstanding as of march 31, 2020 and december 31, 2019; liquidation and redemption value of 12,826 as of march 31, 2020 | 9,106,000 | ||||||||||||||||||||||||
series c convertible preferred stock, par value of 0.0001 per share; 9,049,783 and 0 shares authorized as of march 31, 2020 and december 31, 2019, respectively; 4,169,822 and 0 shares issued and outstanding as of march 31, 2020 and december 31, 2019, respectively; liquidation and redemption value of 56,356 as of march 31, 2020 | 55,781,000 | ||||||||||||||||||||||||
stockholders' deficit: | |||||||||||||||||||||||||
total stockholders' deficit | -24,867,000 | ||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders' deficit | 60,592,000 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||
net income | -23,708,000 | -23,461,000 | -7,280,000 | -30,696,000 | 148,451,000 | ||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||
depreciation expense | 403,000 | 400,000 | 395,000 | 370,000 | 344,000 | 332,000 | 314,000 | 306,000 | 277,000 | 247,000 | 210,000 | 191,000 | 167,000 | 127,000 | 126,000 | 308,000 | 113,000 | 104,000 | 103,000 | 91,000 | 80,000 | 75,000 | 72,000 | 68,000 | 63,000 |
stock-based compensation expense | 6,199,000 | 7,305,000 | 3,986,000 | 8,542,000 | 8,863,000 | 9,200,000 | 8,817,000 | 8,785,000 | 8,070,000 | 7,324,000 | 8,711,000 | 7,041,000 | 5,687,000 | 4,746,000 | 4,754,000 | 4,794,000 | 4,388,000 | 3,295,000 | 3,084,000 | 2,849,000 | 2,494,000 | 1,522,000 | 1,424,000 | 1,139,000 | 12,000 |
non-cash lease expense | 636,000 | 622,000 | 609,000 | 595,000 | 584,000 | 572,000 | 563,000 | 346,000 | 339,000 | 335,000 | 341,000 | 354,000 | 522,000 | 321,000 | 211,000 | 206,000 | 203,000 | 198,000 | 120,000 | 103,000 | 99,000 | 98,000 | 49,000 | 91,000 | 89,000 |
changes in operating assets and liabilities: | |||||||||||||||||||||||||
accounts receivable | 3,167,000 | -75,000 | 12,324,000 | 1,475,000 | -14,549,000 | -2,354,000 | -384,000 | 222,000 | -83,000 | 0 | 0 | 0 | 18,000,000 | ||||||||||||
prepaid expenses and other current assets | 15,672,000 | 141,000 | 4,434,000 | -5,100,000 | 4,543,000 | -5,246,000 | 5,873,000 | -6,366,000 | -4,478,000 | 539,000 | -4,260,000 | -1,489,000 | -4,074,000 | -270,000 | 287,000 | -4,102,000 | 764,000 | 1,327,000 | -521,000 | -3,425,000 | 1,071,000 | 756,000 | 1,224,000 | -2,633,000 | -816,000 |
other assets | 0 | 0 | 463,000 | 1,593,000 | -469,000 | 491,000 | 0 | ||||||||||||||||||
accounts payable | -108,000 | -697,000 | -2,955,000 | -1,368,000 | 2,019,000 | -293,000 | -1,592,000 | 1,613,000 | 23,000 | 1,044,000 | -182,000 | -570,000 | 1,322,000 | 595,000 | -4,994,000 | 4,659,000 | -668,000 | 823,000 | 1,439,000 | -1,636,000 | 859,000 | 433,000 | -3,136,000 | 2,957,000 | -193,000 |
right-of-use assets and operating lease liabilities | -572,000 | -546,000 | -525,000 | -459,000 | -448,000 | ||||||||||||||||||||
deferred revenue | -770,000 | -2,383,000 | 3,308,000 | ||||||||||||||||||||||
current tax liability | -2,174,000 | -3,722,000 | 10,043,000 | ||||||||||||||||||||||
accrued expenses and other current liabilities | -5,218,000 | -4,430,000 | -4,795,000 | 2,674,000 | -3,580,000 | -1,299,000 | 8,705,000 | 900,000 | -5,354,000 | 5,787,000 | 274,000 | 1,173,000 | -1,977,000 | 4,263,000 | 1,281,000 | -583,000 | 361,000 | -97,000 | 1,651,000 | 204,000 | 894,000 | -85,000 | 1,655,000 | -2,251,000 | 3,271,000 |
net cash from operating activities | -3,529,000 | -27,292,000 | 3,249,000 | -29,623,000 | 161,171,000 | -46,008,000 | -30,500,000 | -39,801,000 | -44,560,000 | -25,459,000 | -33,982,000 | -30,832,000 | -34,235,000 | -21,443,000 | -24,602,000 | -22,590,000 | -1,427,000 | -19,565,000 | -14,441,000 | -17,637,000 | -10,505,000 | -7,991,000 | -10,856,000 | -9,927,000 | -8,120,000 |
capital expenditures | -73,000 | -134,000 | -132,000 | -720,000 | -565,000 | -289,000 | -386,000 | -310,000 | -946,000 | -541,000 | -550,000 | -311,000 | -1,062,000 | -351,000 | -176,000 | -567,000 | -147,000 | -159,000 | -145,000 | -510,000 | -210,000 | -60,000 | -30,000 | -28,000 | -176,000 |
free cash flows | -3,602,000 | -27,426,000 | 3,117,000 | -30,343,000 | 160,606,000 | -46,297,000 | -30,886,000 | -40,111,000 | -45,506,000 | -26,000,000 | -34,532,000 | -31,143,000 | -35,297,000 | -21,794,000 | -24,778,000 | -23,157,000 | -1,574,000 | -19,724,000 | -14,586,000 | -18,147,000 | -10,715,000 | -8,051,000 | -10,886,000 | -9,955,000 | -8,296,000 |
cash flows from investing activities: | |||||||||||||||||||||||||
purchase of property and equipment | -73,000 | -134,000 | -132,000 | -720,000 | -565,000 | -289,000 | -386,000 | -310,000 | -946,000 | -541,000 | -550,000 | -311,000 | -1,062,000 | -351,000 | -176,000 | -567,000 | -147,000 | -159,000 | -145,000 | -510,000 | -210,000 | -60,000 | -30,000 | -28,000 | -176,000 |
net cash from investing activities | -73,000 | -134,000 | -132,000 | -720,000 | -565,000 | -289,000 | -386,000 | -310,000 | -946,000 | -541,000 | -550,000 | -311,000 | -1,062,000 | -351,000 | -176,000 | -567,000 | -147,000 | -159,000 | -145,000 | -510,000 | -210,000 | -60,000 | -30,000 | -28,000 | -176,000 |
cash flows from financing activities: | |||||||||||||||||||||||||
payment of direct expenses associated with the treasury stock repurchase | -2,323,000 | ||||||||||||||||||||||||
proceeds from exercise of stock options | 7,000 | 127,000 | 2,000 | 17,000 | 4,000 | 2,445,000 | 1,008,000 | 2,967,000 | 5,721,000 | 804,000 | 311,000 | 1,740,000 | 370,000 | 102,000 | 96,000 | 502,000 | 118,000 | 245,000 | 35,000 | 57,000 | 42,000 | 7,000 | 9,000 | 9,000 | 13,000 |
net cash from financing activities | -2,316,000 | -378,631,000 | 140,000 | 17,000 | 4,000 | 75,544,000 | 155,944,000 | 3,531,000 | 156,802,000 | 69,254,000 | 284,000 | 1,740,000 | 107,678,000 | 61,416,000 | 48,583,000 | 10,192,000 | 118,000 | 28,416,000 | 35,000 | 57,000 | 42,000 | 140,117,000 | 9,000 | 100,124,000 | 55,794,000 |
net increase in cash, cash equivalents and restricted cash | -5,918,000 | 3,257,000 | -30,326,000 | 160,610,000 | 29,247,000 | 125,058,000 | -36,580,000 | 111,296,000 | 43,254,000 | -34,248,000 | -29,403,000 | 72,381,000 | 39,622,000 | 8,692,000 | -14,551,000 | -18,090,000 | -10,673,000 | 132,066,000 | -10,877,000 | 90,169,000 | 47,498,000 | ||||
cash, cash equivalents and restricted cash at beginning of period | 288,864,000 | 0 | 0 | 561,380,000 | 0 | 0 | 332,359,000 | 0 | 0 | 280,375,000 | 0 | 0 | 231,369,000 | 0 | 0 | 265,991,000 | 0 | 0 | 7,135,000 | ||||||
cash, cash equivalents and restricted cash at end of period | 282,946,000 | 3,257,000 | -30,326,000 | 721,990,000 | 125,058,000 | -36,580,000 | 443,655,000 | -34,248,000 | -29,403,000 | 352,756,000 | 23,805,000 | -12,965,000 | 229,913,000 | -14,551,000 | -18,090,000 | 255,318,000 | -10,877,000 | 90,169,000 | 54,633,000 | ||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||
property and equipment purchases in accounts payable and accrued expenses | 0 | -9,000 | -1,000 | 15,000 | 2,000 | -146,000 | 230,000 | ||||||||||||||||||
gain on disposal of fixed asset | 1,000 | 0 | |||||||||||||||||||||||
current income tax receivable | |||||||||||||||||||||||||
proceeds from issuance of common stock, net of underwriting discounts | 0 | 0 | 0 | 151,340,000 | |||||||||||||||||||||
payment of issuance costs | 0 | 0 | -24,000 | -259,000 | -67,000 | -219,000 | |||||||||||||||||||
proceeds from issuance of common stock under the atm agreement, net of commissions | 73,099,000 | 155,066,000 | |||||||||||||||||||||||
payment of issuance costs associated with issuance of common stock under the atm agreement | 0 | -130,000 | |||||||||||||||||||||||
proceeds from issuance of common stock under the employee stock purchase plan | 0 | ||||||||||||||||||||||||
repurchase of treasury stock | |||||||||||||||||||||||||
short-swing profit settlement | |||||||||||||||||||||||||
net change in cash, cash equivalents and restricted cash | |||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of year | |||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of year | |||||||||||||||||||||||||
cash paid for taxes | |||||||||||||||||||||||||
treasury stock repurchase costs in accounts payable and accrued expenses | |||||||||||||||||||||||||
right-of-use assets obtained in exchange for operating lease obligation | 0 | 0 | 0 | 0 | 1,338,000 | ||||||||||||||||||||
cash paid for federal income taxes | 750,000 | ||||||||||||||||||||||||
issuance costs associated with the atm agreement in accounts payable and accrued expenses | |||||||||||||||||||||||||
net loss | -46,026,000 | -52,956,000 | -45,257,000 | -43,114,000 | -39,440,000 | -37,505,000 | -35,804,000 | -23,509,000 | -27,266,000 | -24,186,000 | -6,940,000 | -20,297,000 | -15,622,000 | -15,885,000 | -12,036,000 | -10,757,000 | -11,892,000 | ||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||
loss on disposal of fixed asset | 0 | 0 | 0 | 4,000 | 1,000 | 26,000 | 0 | ||||||||||||||||||
property and equipment purchases in accounts payable | 5,000 | 34,000 | 21,000 | -11,000 | -63,000 | 87,000 | |||||||||||||||||||
issuance costs in accrued and accounts payable | |||||||||||||||||||||||||
right-to-use assets and operating lease liabilities | -331,000 | -324,000 | -240,000 | 364,000 | -27,000 | -82,000 | |||||||||||||||||||
other liabilities | -16,000 | -16,000 | -15,000 | -15,000 | -15,000 | -14,000 | -13,000 | -15,000 | |||||||||||||||||
proceeds from issuance of common stock, net of offering cost | 68,517,000 | 0 | 0 | 107,308,000 | 61,401,000 | 48,487,000 | |||||||||||||||||||
property and equipment purchases still in accounts payable | -124,000 | ||||||||||||||||||||||||
issuance cost still in accrued and accounts payable | |||||||||||||||||||||||||
issuance cost in accrued expenses | 11,000 | ||||||||||||||||||||||||
change in right-to-use asset | |||||||||||||||||||||||||
operating lease liabilities | -606,000 | -402,000 | 605,000 | -106,000 | -102,000 | -99,000 | -94,000 | -93,000 | -90,000 | ||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -12,965,000 | -1,456,000 | |||||||||||||||||||||||
changes in fair value of preferred stock tranche obligation | 0 | 0 | 0 | 1,490,000 | |||||||||||||||||||||
research and development incentive receivable | 0 | 0 | 805,000 | 117,000 | |||||||||||||||||||||
deferred ipo costs | 0 | 0 | 760,000 | -156,000 | |||||||||||||||||||||
proceeds from issuance of series c preferred stock | 0 | 0 | 0 | 56,000,000 | |||||||||||||||||||||
payment of series c preferred stock issuance costs | 0 | 0 | |||||||||||||||||||||||
proceeds from issuance of common stock, from the initial public offering, net of underwriting discounts of 7,728 | |||||||||||||||||||||||||
payment of initial public offering costs | 0 | 0 | |||||||||||||||||||||||
proceeds from issuance of common stock, from follow-on financing, net of underwriting discounts of 8,970 | |||||||||||||||||||||||||
payment of follow-on financing offering costs | |||||||||||||||||||||||||
settlement of preferred stock tranche obligation | 0 | 0 | 0 | 6,446,000 | |||||||||||||||||||||
conversion of preferred stock into common stock upon closing of initial public offering | 0 | 0 | |||||||||||||||||||||||
change in right to use asset | |||||||||||||||||||||||||
proceeds from issuance of common stock, from the initial public offering, net of offering costs of 7,728 | |||||||||||||||||||||||||
deferred ipo costs in accounts payable and accrued expenses | 1,259,000 | ||||||||||||||||||||||||
proceeds from issuance of common stock from the initial public offering, net of underwriting discounts of 7,728 | 0 |
