Krystal Biotech, Inc(NASDAQ:KRYS)
Krystal Biotech, Inc., a clinical stage biotechnology company, engages in the field of redosable gene therapy to treat serious rare diseases in the United States. Its lead product candidate is beremagene geperpavec (B-VEC), which is in Phase III clinical study to treat dystrophic epidermolysis bullo...
Website: http://www.krystalbio.com
Founded: 2015
Full Time Employees: 51
Sector: Healthcare
Industry: Biotechnology
• 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
product revenue | 116,357,000 | 107,105,000 | 97,800,000 | 96,042,000 | 88,183,000 | 91,139,000 | 83,841,000 | 70,284,000 | 45,250,000 | 42,143,000 | 8,556,000 | ||||||||||||||||||||||||
yoy | 31.95% | 17.52% | 16.65% | 36.65% | 94.88% | 116.26% | 879.91% | ||||||||||||||||||||||||||||
qoq | 8.64% | 9.51% | 1.83% | 8.91% | -3.24% | 8.70% | 19.29% | 55.32% | 7.37% | 392.55% | |||||||||||||||||||||||||
operating expenses | |||||||||||||||||||||||||||||||||||
cost of goods sold | 6,323,000 | 6,592,000 | 4,263,000 | 7,165,000 | 5,028,000 | 4,949,000 | 6,684,000 | 6,009,000 | 2,419,000 | 2,871,000 | 223,000 | ||||||||||||||||||||||||
research and development | 15,331,000 | 14,794,000 | 14,585,000 | 14,410,000 | 14,255,000 | 13,523,000 | 13,511,000 | 15,583,000 | 10,957,000 | 11,370,000 | 10,629,000 | 12,144,000 | 12,288,000 | 10,741,000 | 11,516,000 | 10,890,000 | 9,314,000 | 9,009,000 | 6,080,000 | 6,594,000 | 6,201,000 | 5,672,000 | 5,100,000 | 3,639,000 | 3,525,000 | 4,349,000 | 3,885,000 | 4,216,000 | 3,167,000 | 2,802,000 | 1,914,000 | 1,525,000 | 1,520,000 | 1,088,000 | 1,355,000 |
selling, general and administrative | 41,014,000 | 41,449,000 | 37,578,000 | 35,160,000 | 32,723,000 | 31,288,000 | 28,713,000 | 27,626,000 | |||||||||||||||||||||||||||
total operating expenses | 62,668,000 | 62,835,000 | 56,426,000 | 56,735,000 | 52,006,000 | 49,760,000 | 61,408,000 | 61,718,000 | 51,934,000 | 39,005,000 | 34,549,000 | 38,048,000 | 48,823,000 | 34,771,000 | 31,451,000 | 28,753,000 | 50,222,000 | 21,876,000 | 15,652,000 | 16,393,000 | 14,353,000 | 10,420,000 | 9,680,000 | 6,954,000 | 5,946,000 | 6,154,000 | 5,342,000 | 5,890,000 | 4,694,000 | 4,219,000 | 2,972,000 | 2,449,000 | 2,277,000 | 1,498,000 | 2,093,000 |
income from operations | 53,689,000 | 44,270,000 | 41,374,000 | 39,307,000 | 36,177,000 | 41,379,000 | 22,433,000 | 8,566,000 | -6,684,000 | 3,138,000 | -25,993,000 | -38,048,000 | -48,823,000 | -34,771,000 | -31,451,000 | -28,753,000 | -50,222,000 | -21,876,000 | -15,652,000 | -16,393,000 | -14,353,000 | -10,420,000 | -9,680,000 | -6,954,000 | -5,946,000 | -6,154,000 | -5,342,000 | -5,890,000 | -4,694,000 | -4,219,000 | -2,972,000 | -2,449,000 | -2,277,000 | -1,498,000 | -2,093,000 |
yoy | 48.41% | 6.99% | 84.43% | 358.87% | -641.25% | 1218.64% | -186.30% | -122.51% | -86.31% | -109.02% | -17.35% | 32.33% | -2.79% | 58.95% | 100.94% | 75.40% | 249.91% | 109.94% | 61.69% | 135.73% | 141.39% | 69.32% | 81.21% | 18.06% | 26.67% | 45.86% | 79.74% | 140.51% | 106.15% | 181.64% | 42.00% | ||||
qoq | 21.28% | 7.00% | 5.26% | 8.65% | -12.57% | 84.46% | 161.88% | -228.16% | -313.00% | -112.07% | -31.68% | -22.07% | 40.41% | 10.56% | 9.38% | -42.75% | 129.58% | 39.76% | -4.52% | 14.21% | 37.74% | 7.64% | 39.20% | 16.95% | -3.38% | 15.20% | -9.30% | 25.48% | 11.26% | 41.96% | 21.36% | 7.55% | 52.00% | -28.43% | |
operating margin % | 46.14% | 41.33% | 42.30% | 40.93% | 41.02% | 45.40% | 26.76% | 12.19% | -14.77% | 7.45% | -303.80% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
other income | |||||||||||||||||||||||||||||||||||
interest and other income | 7,753,000 | 6,861,000 | 6,593,000 | 7,468,000 | 7,420,000 | 7,231,000 | 7,336,000 | 7,479,000 | 7,616,000 | 7,519,000 | 6,740,000 | 4,838,000 | 3,526,000 | 2,719,000 | 1,601,000 | 645,000 | 257,000 | 70,000 | 63,000 | 30,000 | 33,000 | 37,000 | 70,000 | 121,000 | 605,000 | 797,000 | 1,070,000 | 542,000 | 583,000 | 511,000 | 217,000 | 173,000 | 127,000 | ||
income before income taxes | 61,442,000 | 51,131,000 | 47,967,000 | 46,775,000 | 43,597,000 | 48,610,000 | 29,769,000 | 16,045,000 | |||||||||||||||||||||||||||
income tax expense | -5,510,000 | -8,442,000 | -7,864,000 | -3,131,000 | -2,589,000 | -477,000 | |||||||||||||||||||||||||||||
net income | 55,932,000 | 51,400,000 | 79,365,000 | 38,333,000 | 35,733,000 | 45,479,000 | 27,180,000 | 15,568,000 | 932,000 | 8,692,000 | 80,747,000 | -33,210,000 | -45,297,000 | -32,052,000 | -29,850,000 | -28,108,000 | -49,965,000 | -21,806,000 | -15,589,000 | -16,363,000 | -15,812,000 | -10,383,000 | -9,610,000 | -6,833,000 | -5,341,000 | -5,357,000 | -4,272,000 | -5,348,000 | -4,111,000 | -2,150,000 | -1,393,000 | -5,273,000 | |||
yoy | 56.53% | 13.02% | 192.00% | 146.23% | 3734.01% | 423.23% | -66.34% | -146.88% | -102.06% | -127.12% | -370.51% | 18.15% | -9.34% | 46.99% | 91.48% | 71.78% | 215.99% | 110.02% | 62.22% | 139.47% | 196.05% | 93.82% | 124.95% | 27.77% | 29.92% | 91.21% | |||||||||
qoq | 8.82% | -35.24% | 107.04% | 7.28% | -21.43% | 67.33% | 74.59% | 1570.39% | -89.28% | -89.24% | -343.14% | -26.68% | 41.32% | 7.38% | 6.20% | -43.74% | 129.13% | 39.88% | -4.73% | 3.48% | 52.29% | 8.04% | 40.64% | 27.93% | -0.30% | 25.40% | -20.12% | 30.09% | 54.34% | -73.58% | |||||
net income margin % | 48.07% | 47.99% | 81.15% | 39.91% | 40.52% | 49.90% | 32.42% | 22.15% | 2.06% | 20.63% | 943.75% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | -Infinity% | -Infinity% |
unrealized gain on available-for-sale securities | -1,577,000 | 210,750 | 657,000 | -158,000 | -5,000 | 7,000 | -24,000 | -3,000 | -14,000 | -20,000 | 16,000 | 14,000 | -1,000 | -7,000 | 2,000 | 14,000 | 1,000 | 3,000 | |||||||||||||||||
foreign currency translation | -1,182,000 | 237,000 | -714,000 | 925,000 | |||||||||||||||||||||||||||||||
comprehensive income | 53,173,000 | 51,436,000 | 79,308,000 | 39,100,000 | 36,313,000 | 43,777,000 | 29,326,000 | 15,233,000 | -5,000 | 9,712,000 | 80,601,000 | -33,292,000 | -44,723,000 | -31,305,000 | -29,780,000 | -28,456,000 | -50,999,000 | -21,955,000 | -15,582,000 | -16,387,000 | -15,815,000 | -10,397,000 | -9,630,000 | -6,817,000 | -5,327,000 | -5,358,000 | -4,279,000 | -5,346,000 | -4,097,000 | -3,707,000 | -2,752,000 | -2,278,000 | |||
net income per common share: | |||||||||||||||||||||||||||||||||||
basic | 1,910 | 1,770 | 2,740 | 1,330 | 1,240 | 1,590 | 950 | 540 | 30 | 320 | 2,880 | ||||||||||||||||||||||||
diluted | 1,830 | 1,700 | 2,660 | 1,290 | 1,200 | 1,530 | 910 | 530 | 30 | 310 | 2,790 | ||||||||||||||||||||||||
weighted-average common shares outstanding: | 26,656,883,000 | 25,712,220,000 | 25,491,721,000 | 25,619,125,000 | 25,545,167,000 | 25,114,453,000 | 22,196,846,000 | 22,212,266,000 | 22,204,659,000 | 21,253,508,000 | 18,787,161,000 | 19,676,016,000 | 18,383,941,000 | 17,359,356,000 | 15,901,083,000 | 17,291,245,000 | 14,522,515 | 14,417,649 | |||||||||||||||||
basic | 29,288,000 | 28,944,000 | 28,953,000 | 28,910,000 | 28,815,000 | 28,592,000 | 28,716,000 | 28,598,000 | 28,295,000 | 27,154,190,000 | 28,042,130,000 | ||||||||||||||||||||||||
diluted | 30,507,000 | 29,951,000 | 29,833,000 | 29,749,000 | 29,871,000 | 29,740,000 | 29,902,000 | 29,637,000 | 29,291,000 | 27,751,809,000 | 28,892,226,000 | ||||||||||||||||||||||||
litigation settlement | 12,500,000 | 12,500,000 | 12,500,000 | 12,500,000 | 25,000,000 | ||||||||||||||||||||||||||||||
income tax benefit | 269,000 | 31,398,000 | |||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale securities and other | 580,000 | 218,500 | 2,146,000 | -335,000 | -937,000 | ||||||||||||||||||||||||||||||
expenses | |||||||||||||||||||||||||||||||||||
gain from sale of priority review voucher | 100,000,000 | ||||||||||||||||||||||||||||||||||
selling, general, and administrative | 26,058,000 | 18,409,250 | 23,697,000 | ||||||||||||||||||||||||||||||||
expenses: | |||||||||||||||||||||||||||||||||||
other income: | |||||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale securities and currency translation adjustment | 86,500 | -146,000 | -82,000 | 574,000 | -328,000 | 70,000 | |||||||||||||||||||||||||||||
general and administrative | 25,904,000 | 24,035,000 | 24,030,000 | 19,935,000 | 17,863,000 | 15,908,000 | 12,867,000 | 9,572,000 | 9,799,000 | 8,152,000 | 4,748,000 | 4,580,000 | 3,315,000 | 2,421,000 | 1,805,000 | 1,457,000 | 1,674,000 | 1,527,000 | 1,417,000 | 1,058,000 | 924,000 | 757,000 | 410,000 | 738,000 | |||||||||||
net loss per common share: basic and diluted | -1,250 | -1,760 | -1,250 | -1,170 | -1,100 | -1,990 | -950 | -700 | -740 | -530 | -490 | -370 | -310 | -310 | -250 | ||||||||||||||||||||
weighted-average common shares outstanding: | 26,656,883,000 | 25,712,220,000 | 25,491,721,000 | 25,619,125,000 | 25,545,167,000 | 25,114,453,000 | 22,196,846,000 | 22,212,266,000 | 22,204,659,000 | 21,253,508,000 | 18,787,161,000 | 19,676,016,000 | 18,383,941,000 | 17,359,356,000 | 15,901,083,000 | 17,291,245,000 | 14,522,515 | 14,417,649 | |||||||||||||||||
interest expense | -1,492,000 | -813,250 | -3,180,000 | ||||||||||||||||||||||||||||||||
unrealized loss on available-for-sale securities and currency translation adjustment | -348,000 | ||||||||||||||||||||||||||||||||||
unrealized loss on available-for-sale securities and other | -1,034,000 | ||||||||||||||||||||||||||||||||||
net income per common share: basic and diluted | -740 | ||||||||||||||||||||||||||||||||||
other expense | |||||||||||||||||||||||||||||||||||
total interest and other income | 542,000 | 583,000 | 511,000 | 217,000 | 173,000 | 127,000 | |||||||||||||||||||||||||||||
net loss attributable to common stockholders per share: basic and diluted | -0.37 | -0.29 | |||||||||||||||||||||||||||||||||
net loss applicable to stockholders and members | -1,795,250 | -2,755,000 | -2,276,000 | -2,150,000 | -1,393,000 | -5,273,000 | |||||||||||||||||||||||||||||
net loss attributable to common stockholders and members per share: basic and diluted | -0.173 | -0.26 | -0.22 | -0.21 | |||||||||||||||||||||||||||||||
weighted-average common shares and common units outstanding: basic and diluted | 11,203,081 | 10,624,113 | 10,310,101 | 10,307,379 | 5,360,536 | ||||||||||||||||||||||||||||||
unrealized loss on available-for-sale securities | -2,000 | ||||||||||||||||||||||||||||||||||
total other expense | 105,000 | -3,180,000 | |||||||||||||||||||||||||||||||||
net loss attributable to common stockholders per share: | |||||||||||||||||||||||||||||||||||
basic and diluted | -0.438 | -1.26 | |||||||||||||||||||||||||||||||||
weighted-average common shares and common units outstanding | |||||||||||||||||||||||||||||||||||
basic and diluted | 4,183,075 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||
cash and cash equivalents | 501,313,000 | 496,304,000 | 392,604,000 | 353,829,000 | 308,770,000 | 344,865,000 | 373,966,000 | 345,786,000 | 359,006,000 | 358,328,000 | 373,241,000 | 275,875,000 | 140,745,000 | 161,900,000 | 186,409,000 | 218,720,000 | 269,303,000 | 341,246,000 | 286,614,000 | 329,527,000 | 402,172,000 | 268,269,000 | 282,369,000 | 291,678,000 | 180,225,000 | 187,514,000 | 194,806,000 | 186,587,000 | 98,013,000 | 103,670,000 | 46,667,000 | 41,813,000 | 47,228,000 | |
short-term investments | 322,092,000 | 331,487,000 | 338,465,000 | 328,157,000 | 308,076,000 | 252,652,000 | 214,358,000 | 213,826,000 | 179,253,000 | 173,850,000 | 188,828,000 | 201,642,000 | 209,642,000 | 217,271,000 | 208,011,000 | 206,845,000 | 165,329,000 | 96,850,000 | 56,479,000 | 38,203,000 | 1,248,000 | 2,993,000 | 3,996,000 | 5,496,000 | 6,479,000 | 6,171,000 | 8,402,000 | 8,879,000 | 8,617,000 | 8,091,000 | 5,627,000 | 3,637,000 | ||
accounts receivable | 127,022,000 | 127,425,000 | 129,633,000 | 111,439,000 | 103,260,000 | 104,746,000 | 97,298,000 | 103,236,000 | 46,467,000 | 42,040,000 | 9,316,000 | |||||||||||||||||||||||
inventory | 42,646,000 | 40,475,000 | 37,632,000 | 31,041,000 | 29,942,000 | 26,508,000 | 18,581,000 | 12,179,000 | 11,037,000 | 6,985,000 | 5,278,000 | |||||||||||||||||||||||
prepaid taxes | 10,642,000 | 14,006,000 | 10,103,000 | |||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 16,026,000 | 14,905,000 | 17,213,000 | 16,881,000 | 16,750,000 | 13,274,000 | 8,961,000 | 7,745,000 | 6,485,000 | 6,706,000 | 5,465,000 | 6,487,000 | 5,042,000 | 4,608,000 | 3,158,000 | 3,205,000 | 3,366,000 | 4,171,000 | 2,719,000 | 2,197,000 | 2,406,000 | 1,287,000 | 1,365,000 | 1,625,000 | ||||||||||
total current assets | 1,019,741,000 | 1,024,602,000 | 925,650,000 | 841,347,000 | 766,798,000 | 742,045,000 | 713,164,000 | 682,772,000 | 602,248,000 | 587,909,000 | 582,128,000 | 484,004,000 | 355,429,000 | 383,779,000 | 397,578,000 | 428,770,000 | 437,998,000 | 442,267,000 | 345,812,000 | 369,927,000 | 405,826,000 | 275,058,000 | 287,652,000 | 298,539,000 | 188,329,000 | 195,880,000 | 204,435,000 | 196,203,000 | 107,894,000 | 112,650,000 | 52,821,000 | 45,710,000 | 47,669,000 | 49,914,000 |
property and equipment | 153,582,000 | 150,776,000 | 148,871,000 | 150,388,000 | 151,070,000 | 155,168,000 | 156,592,000 | 158,808,000 | 160,011,000 | 161,202,000 | 164,029,000 | 163,737,000 | 163,073,000 | 161,684,000 | 157,786,000 | 151,214,000 | 136,927,000 | 112,355,000 | 78,642,000 | 44,972,000 | 33,883,000 | 30,876,000 | 17,512,000 | 13,215,000 | 10,264,000 | 8,475,000 | 6,863,000 | 5,961,000 | 4,354,000 | 3,014,000 | 1,632,000 | 256,000 | 182,000 | 200,000 |
long-term investments | 193,485,000 | 128,066,000 | 133,113,000 | 138,807,000 | 148,472,000 | 152,114,000 | 105,888,000 | 69,292,000 | 83,996,000 | 61,954,000 | 36,548,000 | 28,410,000 | 5,129,000 | 4,621,000 | 12,557,000 | 12,902,000 | 33,339,000 | 64,371,000 | 19,237,000 | 21,411,000 | 497,000 | |||||||||||||
right-of-use assets | 7,035,000 | 7,239,000 | 7,447,000 | 7,655,000 | 7,858,000 | 6,280,000 | 6,471,000 | 6,660,000 | 6,845,000 | 7,027,000 | 7,360,000 | 7,590,000 | 7,814,000 | 8,042,000 | 8,253,000 | 8,279,000 | 8,453,000 | 7,228,000 | 7,342,000 | 7,136,000 | 3,200,000 | 3,298,000 | ||||||||||||
deferred tax asset, net of valuation allowance | 22,824,000 | 22,824,000 | 24,680,000 | |||||||||||||||||||||||||||||||
other non-current assets | 300,000 | 287,000 | 333,000 | 197,000 | 218,000 | 231,000 | 203,000 | 126,000 | 196,000 | 263,000 | 285,000 | 285,000 | 402,000 | 324,000 | 205,000 | 159,000 | 157,000 | 74,000 | 62,000 | 110,000 | 109,000 | 1,612,000 | 1,411,000 | 1,436,000 | 1,505,000 | |||||||||
total assets | 1,396,967,000 | 1,333,794,000 | 1,240,094,000 | 1,138,394,000 | 1,074,416,000 | 1,055,838,000 | 982,318,000 | 917,658,000 | 853,296,000 | 818,355,000 | 790,350,000 | 684,026,000 | 531,847,000 | 558,450,000 | 576,379,000 | 601,324,000 | 616,874,000 | 626,295,000 | 451,095,000 | 443,556,000 | 443,018,000 | 310,844,000 | 311,451,000 | 318,145,000 | 205,131,000 | 209,023,000 | 214,232,000 | 205,156,000 | 115,704,000 | 116,116,000 | 54,453,000 | 46,030,000 | 47,851,000 | 50,114,000 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||
accounts payable | 4,089,000 | 3,238,000 | 2,097,000 | 7,124,000 | 2,672,000 | 4,985,000 | 5,580,000 | 5,425,000 | 5,359,000 | 4,132,000 | 4,340,000 | 4,446,000 | 4,109,000 | 3,981,000 | 5,761,000 | 9,229,000 | 8,209,000 | 8,398,000 | 4,757,000 | 1,265,000 | 1,844,000 | 2,105,000 | 2,591,000 | 1,613,000 | 636,000 | 724,000 | 1,252,000 | 896,000 | 1,126,000 | 888,000 | 378,000 | 214,000 | 89,000 | 193,000 |
current portion of lease liability | 1,800,000 | 1,771,000 | 1,698,000 | 1,617,000 | 1,362,000 | 1,217,000 | 1,292,000 | 1,361,000 | 1,430,000 | 1,474,000 | 1,501,000 | 1,529,000 | 1,553,000 | 1,561,000 | 1,547,000 | 1,417,000 | 1,411,000 | 1,041,000 | 1,023,000 | 934,000 | 648,000 | 638,000 | 564,000 | 539,000 | 509,000 | 462,000 | 438,000 | 418,000 | ||||||
accrued rebates | 70,717,000 | 58,181,000 | 55,769,000 | 51,638,000 | 47,405,000 | 36,804,000 | 29,545,000 | 21,733,000 | 11,289,000 | |||||||||||||||||||||||||
accrued expenses and other current liabilities | 31,196,000 | 39,752,000 | 31,704,000 | 26,517,000 | 28,050,000 | 58,989,000 | 53,110,000 | 43,332,000 | 29,511,000 | 27,488,000 | 21,742,000 | 17,923,000 | 29,414,000 | 23,305,000 | 20,724,000 | 23,781,000 | 50,817,000 | 16,297,000 | 29,999,000 | 15,920,000 | 6,652,000 | 5,109,000 | 4,043,000 | 3,679,000 | 2,916,000 | 2,123,000 | 2,012,000 | 2,606,000 | 1,698,000 | 1,708,000 | 1,538,000 | 545,000 | 363,000 | 447,000 |
total current liabilities | 107,802,000 | 102,942,000 | 91,268,000 | 86,896,000 | 79,489,000 | 101,995,000 | 89,527,000 | 71,851,000 | 47,589,000 | 33,094,000 | 27,583,000 | 23,898,000 | 35,076,000 | 28,847,000 | 28,032,000 | 34,427,000 | 60,437,000 | 25,736,000 | 35,779,000 | 18,119,000 | 9,144,000 | 15,452,000 | 7,198,000 | 5,831,000 | 4,061,000 | 3,327,000 | 3,726,000 | 3,940,000 | 3,242,000 | 2,596,000 | 1,916,000 | 759,000 | 452,000 | 640,000 |
lease liability | 7,312,000 | 7,568,000 | 7,813,000 | 8,064,000 | 8,300,000 | 6,044,000 | 6,184,000 | 6,326,000 | 6,465,000 | 6,620,000 | 6,819,000 | 7,014,000 | 7,205,000 | 7,372,000 | 7,575,000 | 7,716,000 | 7,883,000 | 6,983,000 | 7,079,000 | 6,897,000 | 3,222,000 | 3,308,000 | 2,533,000 | 2,618,000 | 2,701,000 | 2,860,000 | 2,926,000 | 2,976,000 | ||||||
other long-term liabilities | 5,124,000 | 3,724,000 | 3,137,000 | 2,787,000 | 1,953,000 | 1,419,000 | 761,000 | 588,000 | ||||||||||||||||||||||||||
total liabilities | 120,238,000 | 114,234,000 | 102,218,000 | 97,747,000 | 89,742,000 | 109,458,000 | 96,472,000 | 78,765,000 | 54,054,000 | 39,714,000 | 34,402,000 | 30,912,000 | 42,281,000 | 36,219,000 | 35,607,000 | 42,143,000 | 68,320,000 | 32,719,000 | 42,858,000 | 25,016,000 | 12,366,000 | 18,760,000 | 9,731,000 | 8,449,000 | 6,762,000 | 6,109,000 | 6,586,000 | 6,866,000 | 6,218,000 | 2,890,000 | 2,161,000 | 759,000 | 452,000 | 640,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||
common stock; 0.00001 par value... | ||||||||||||||||||||||||||||||||||
additional paid-in capital | 1,198,257,000 | 1,194,261,000 | 1,164,013,000 | 1,146,092,000 | 1,129,219,000 | 1,127,238,000 | 1,110,481,000 | 1,092,854,000 | 1,068,436,000 | 1,047,830,000 | 1,034,849,000 | 1,012,616,000 | 815,776,000 | 803,718,000 | 790,954,000 | 779,583,000 | 740,500,000 | 734,523,000 | 527,229,000 | 521,950,000 | 517,675,000 | 363,292,000 | 362,531,000 | 360,877,000 | 242,733,000 | 241,951,000 | 241,325,000 | 227,690,000 | 133,540,000 | 133,183,000 | 68,542,000 | 58,769,000 | 58,619,000 | 58,544,000 |
accumulated other comprehensive gain | -1,623,000 | 1,100,000 | 1,157,000 | 390,000 | -190,000 | 1,512,000 | -634,000 | -299,000 | 638,000 | 2,000 | ||||||||||||||||||||||||
retained earnings | 80,095,000 | 24,163,000 | ||||||||||||||||||||||||||||||||
total stockholders’ equity | 1,276,729,000 | 1,219,560,000 | 1,137,876,000 | 1,040,647,000 | 984,674,000 | 946,380,000 | 885,846,000 | 838,893,000 | 799,242,000 | |||||||||||||||||||||||||
total liabilities and stockholders’ equity | 1,396,967,000 | 1,333,794,000 | 1,240,094,000 | 1,138,394,000 | 1,074,416,000 | 1,055,838,000 | 982,318,000 | 917,658,000 | 853,296,000 | |||||||||||||||||||||||||
stockholders' equity | ||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 1,136,000 | -163,000 | -14,000 | -21,000 | 3,000 | 6,000 | 20,000 | 40,000 | 24,000 | 10,000 | 11,000 | 18,000 | 16,000 | |||||||||||||||||||||
accumulated deficit | -27,237,000 | -106,602,000 | -144,935,000 | -180,668,000 | -226,147,000 | -253,327,000 | -268,895,000 | -269,827,000 | -278,519,000 | -359,266,000 | -326,056,000 | -280,759,000 | -248,707,000 | -218,857,000 | -190,749,000 | -140,784,000 | -118,978,000 | -103,389,000 | -87,026,000 | -71,214,000 | -60,831,000 | -51,221,000 | -44,388,000 | -39,047,000 | -33,690,000 | -29,418,000 | -24,070,000 | -19,959,000 | -16,251,000 | -13,496,000 | -11,220,000 | -9,070,000 | ||
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||
total stockholders' equity | 778,641,000 | 755,948,000 | 653,114,000 | 489,566,000 | 522,231,000 | 540,772,000 | 559,181,000 | 548,554,000 | 593,576,000 | 408,237,000 | 418,540,000 | 430,652,000 | 292,084,000 | 301,720,000 | 309,696,000 | 198,369,000 | 202,914,000 | 207,646,000 | 198,290,000 | 109,486,000 | 113,226,000 | 52,292,000 | 45,271,000 | 47,399,000 | ||||||||||
total liabilities and stockholders' equity | 818,355,000 | 790,350,000 | 684,026,000 | 531,847,000 | 558,450,000 | 576,379,000 | 601,324,000 | 616,874,000 | 626,295,000 | 451,095,000 | 443,556,000 | 443,018,000 | 310,844,000 | 311,451,000 | 318,145,000 | 205,131,000 | 209,023,000 | 214,232,000 | 205,156,000 | 115,704,000 | ||||||||||||||
accumulated other comprehensive loss | -382,000 | -236,000 | -154,000 | -728,000 | -1,475,000 | -1,545,000 | 1,000 | -2,000 | ||||||||||||||||||||||||||
preferred stock; 0.00001 par value... | ||||||||||||||||||||||||||||||||||
accumulated other comprehensive expense | -1,197,000 | |||||||||||||||||||||||||||||||||
build-to-suit lease liability | 7,600,000 | |||||||||||||||||||||||||||||||||
build to suit lease liability | ||||||||||||||||||||||||||||||||||
prepaid and other current assets | 3,796,000 | 2,195,000 | 1,227,000 | 737,000 | 1,264,000 | 889,000 | 527,000 | 260,000 | 441,000 | |||||||||||||||||||||||||
prepaid rent | 2,400,000 | 2,400,000 | 2,400,000 | |||||||||||||||||||||||||||||||
right-of-use asset | 2,476,000 | 2,555,000 | 2,633,000 | 2,709,000 | 2,796,000 | 2,906,000 | 3,001,000 | |||||||||||||||||||||||||||
other noncurrent assets | 1,462,000 | 138,000 | 86,000 | 455,000 | 452,000 | 64,000 | ||||||||||||||||||||||||||||
current portion of lease liabilities | 480,000 | |||||||||||||||||||||||||||||||||
lease liabilities | 2,782,000 | |||||||||||||||||||||||||||||||||
other noncurrent liabilities | 294,000 | 245,000 | ||||||||||||||||||||||||||||||||
liabilities, convertible preferred stock, stockholders' and members’ equity | ||||||||||||||||||||||||||||||||||
preferred stock | ||||||||||||||||||||||||||||||||||
total preferred stock | ||||||||||||||||||||||||||||||||||
total liabilities, preferred stock and stockholders' equity | 116,116,000 | 54,453,000 | 46,030,000 | 47,851,000 | ||||||||||||||||||||||||||||||
liabilities, preferred stock and stockholders' equity | ||||||||||||||||||||||||||||||||||
cash | 49,591,000 | |||||||||||||||||||||||||||||||||
prepaid assets | 304,000 | |||||||||||||||||||||||||||||||||
other current assets | 19,000 | |||||||||||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders' and members’ equity | ||||||||||||||||||||||||||||||||||
accrued interest | ||||||||||||||||||||||||||||||||||
related party convertible promissory notes | ||||||||||||||||||||||||||||||||||
convertible promissory notes | ||||||||||||||||||||||||||||||||||
stockholders' and members’ equity | ||||||||||||||||||||||||||||||||||
common units; no par value; no common units authorized, issued, or outstanding at december 31, 2017; 3,490,884 units authorized, issued, and outstanding at december 31, 2016 | ||||||||||||||||||||||||||||||||||
preferred units; no par value; no preferred units authorized, issued, or outstanding at december 31, 2017; 179,613 units authorized, issued, and outstanding at december 31, 2016 | ||||||||||||||||||||||||||||||||||
total stockholders' and members’ equity | 49,474,000 | |||||||||||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders' and members’ equity | 50,114,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||||||||||||
net income | 55,932,000 | 51,400,000 | 79,364,000 | 38,334,000 | 35,733,000 | 45,479,000 | 27,179,000 | 15,569,000 | 932,000 | 8,692,000 | ||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||||||||||||||||
depreciation | 1,522,000 | 1,562,000 | 1,403,000 | 1,349,000 | 1,410,000 | 1,364,000 | 1,341,000 | 1,835,000 | 1,427,000 | 335,000 | 250,000 | 191,000 | 175,000 | 132,000 | 61,000 | 38,000 | 24,000 | 18,000 | 14,000 | |||||||||||||||
accretion on marketable securities | -576,000 | -453,000 | -431,000 | -302,000 | -802,000 | |||||||||||||||||||||||||||||
amortization of operating lease right-of-use assets | 204,000 | 200,000 | 209,000 | 194,000 | 224,000 | 191,000 | 188,000 | 186,000 | 182,000 | |||||||||||||||||||||||||
stock-based compensation expense | 13,609,000 | 13,764,000 | 13,153,000 | 14,119,000 | 13,478,000 | 13,356,000 | 13,316,000 | 13,156,000 | 9,299,000 | 9,853,000 | 8,312,000 | 11,331,000 | 10,437,000 | 9,552,000 | 9,059,000 | 8,189,000 | 6,430,000 | 5,145,000 | 3,666,000 | 4,195,000 | 2,313,000 | 570,000 | 1,356,000 | 807,000 | 539,000 | 323,000 | 278,000 | 325,000 | 313,000 | 302,000 | 278,000 | 147,000 | 65,000 | 58,000 |
realized gain on investments | -529,000 | -404,000 | -1,293,000 | -2,754,000 | -1,502,000 | -1,642,000 | -1,568,000 | -1,646,000 | -1,213,000 | |||||||||||||||||||||||||
other | 136,000 | 289,000 | -295,000 | 76,000 | 614,000 | -73,000 | 636,000 | 327,000 | -238,000 | 3,839,000 | -1,919,000 | -1,766,000 | -605,000 | -538,000 | -58,000 | -31,000 | -135,000 | |||||||||||||||||
changes in operating assets and liabilities | ||||||||||||||||||||||||||||||||||
accounts receivable | 58,000 | 2,492,000 | -17,923,000 | -8,179,000 | 1,486,000 | -7,449,000 | 5,939,000 | -56,769,000 | -4,427,000 | -32,724,000 | ||||||||||||||||||||||||
inventory | -243,000 | -1,058,000 | -4,713,000 | 880,000 | -1,395,000 | -6,521,000 | -3,678,000 | 530,000 | -2,238,000 | -492,000 | ||||||||||||||||||||||||
prepaid taxes | 3,365,000 | -2,286,000 | ||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -1,699,000 | -1,354,000 | 19,000 | -2,976,000 | -104,000 | -2,268,000 | -264,000 | -771,000 | 1,387,000 | -1,197,000 | -327,000 | -1,342,000 | 183,000 | 28,000 | 820,000 | -1,959,000 | -552,000 | 54,000 | 1,312,000 | -2,400,000 | 123,000 | 258,000 | 108,000 | |||||||||||
lease liability | -227,000 | -165,000 | -155,000 | -122,000 | -136,000 | -216,000 | -211,000 | -207,000 | -199,000 | -226,000 | -223,000 | -215,000 | -165,000 | -188,000 | -173,000 | -160,000 | -126,000 | -45,000 | -65,000 | -98,000 | -77,000 | 850,000 | -60,000 | |||||||||||
other long-term liabilities | 1,435,000 | 562,000 | 350,000 | 834,000 | 534,000 | 658,000 | 173,000 | |||||||||||||||||||||||||||
accounts payable | 1,022,000 | -183,000 | -4,020,000 | 4,123,000 | 906,000 | -591,000 | 91,000 | 784,000 | 727,000 | -222,000 | -360,000 | 374,000 | 107,000 | -938,000 | -340,000 | 578,000 | -554,000 | 937,000 | 455,000 | -974,000 | 294,000 | 58,000 | 19,000 | 462,000 | 244,000 | -369,000 | -243,000 | -170,000 | 583,000 | -17,000 | 108,000 | 125,000 | -104,000 | -138,000 |
accrued rebates | 12,685,000 | 2,310,000 | 4,124,000 | 4,233,000 | 10,601,000 | 7,259,000 | 7,812,000 | 10,444,000 | 5,312,000 | |||||||||||||||||||||||||
accrued expenses and other current liabilities | -6,312,000 | 5,786,000 | 5,917,000 | -1,294,000 | 3,695,000 | 7,483,000 | 1,942,000 | 1,128,000 | -5,162,000 | 2,763,000 | 3,461,000 | 1,799,000 | -3,465,000 | 2,157,000 | 540,000 | 463,000 | 2,013,000 | -4,021,000 | 4,048,000 | 2,390,000 | 288,000 | 1,325,000 | 899,000 | -181,000 | 262,000 | -144,000 | 263,000 | 275,000 | 153,000 | 163,000 | 380,000 | 181,000 | -80,000 | -393,000 |
accrued legal settlement | 25,000,000 | |||||||||||||||||||||||||||||||||
net cash from operating activities | 80,382,000 | 77,508,000 | 39,659,000 | 52,729,000 | 30,969,000 | 52,843,000 | 58,857,000 | -4,168,000 | 15,888,000 | -7,232,000 | -21,226,000 | -34,190,000 | -26,156,000 | -22,329,000 | -19,688,000 | -43,059,000 | -15,493,000 | -20,900,000 | -7,255,000 | -10,129,000 | -9,654,000 | -8,024,000 | -6,766,000 | -5,066,000 | -6,227,000 | -4,243,000 | -4,209,000 | -3,215,000 | -3,518,000 | -1,940,000 | -1,618,000 | -2,369,000 | -2,127,000 | |
capital expenditures | -5,930,000 | -2,139,000 | -2,410,000 | -1,972,000 | -4,807,000 | -801,000 | -1,322,000 | -1,019,000 | 7,196,000 | -1,847,000 | -1,676,000 | -3,657,000 | 6,484,000 | -5,217,000 | -20,985,000 | -16,515,000 | -2,684,000 | -48,733,000 | -7,921,000 | 3,539,000 | 142,000 | -683,000 | -3,684,000 | -573,000 | -206,000 | -462,000 | -1,238,000 | -1,332,000 | -1,304,000 | -832,000 | 0 | -159,000 | ||
free cash flows | 74,452,000 | 75,369,000 | 37,249,000 | 50,757,000 | 26,162,000 | 52,042,000 | 57,535,000 | -5,187,000 | 23,084,000 | -9,079,000 | -22,902,000 | -37,847,000 | -19,672,000 | -27,546,000 | -40,673,000 | -59,574,000 | -18,177,000 | -69,633,000 | -15,176,000 | -6,590,000 | -9,512,000 | -8,707,000 | -10,450,000 | -5,639,000 | -6,433,000 | -4,705,000 | -5,447,000 | -4,547,000 | -4,822,000 | -2,772,000 | -1,618,000 | -2,286,000 | ||
investing activities | ||||||||||||||||||||||||||||||||||
proceeds from disposal of assets | 0 | 0 | 0 | 435,000 | ||||||||||||||||||||||||||||||
purchases of property and equipment | -7,148,000 | -2,139,000 | -1,704,000 | -1,904,000 | -6,204,000 | -801,000 | -1,046,000 | -1,131,000 | -1,260,000 | -1,847,000 | -1,781,000 | -2,790,000 | -5,381,000 | -5,217,000 | -14,056,000 | -16,515,000 | -17,191,000 | -40,883,000 | -20,991,000 | -3,989,000 | -2,473,000 | -7,207,000 | -4,182,000 | -1,946,000 | -1,508,000 | -2,279,000 | -1,175,000 | -1,238,000 | -1,707,000 | -1,304,000 | -832,000 | -159,000 | ||
purchases of investments | -160,033,000 | -113,899,000 | -137,806,000 | -143,472,000 | -112,532,000 | -113,401,000 | -88,335,000 | -82,906,000 | -105,901,000 | -174,393,000 | -145,576,000 | -104,069,000 | -67,457,000 | -84,501,000 | -62,754,000 | -106,652,000 | ||||||||||||||||||
maturities of investments | 103,598,000 | 105,278,000 | 88,806,000 | 60,495,000 | 79,250,000 | 95,179,000 | 63,615,000 | |||||||||||||||||||||||||||
net cash from investing activities | -63,583,000 | 11,163,000 | -4,286,000 | -10,525,000 | -54,769,000 | -83,778,000 | -34,328,000 | -19,353,000 | -25,980,000 | -10,160,000 | 105,192,000 | -15,957,000 | 3,563,000 | -5,208,000 | -14,743,000 | -38,224,000 | -55,908,000 | -126,540,000 | -37,166,000 | -62,317,000 | -747,000 | -6,217,000 | -2,709,000 | -950,000 | -1,305,000 | -705,000 | -1,236,000 | -2,482,000 | -3,767,000 | -2,755,000 | -159,000 | |||
financing activities | ||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 6,501,000 | 15,689,000 | 3,714,000 | 1,796,000 | 1,462,000 | 2,428,000 | 3,365,000 | 10,638,000 | 15,969,000 | |||||||||||||||||||||||||
taxes paid for employee tax withholding related to restricted stock units | -16,960,000 | -23,000 | -5,000 | 0 | -12,116,000 | 0 | 0 | 0 | -4,181,000 | |||||||||||||||||||||||||
taxes paid related to settlement of restricted stock awards | 0 | 0 | 0 | -1,812,000 | 0 | 0 | 0 | -1,205,000 | 0 | 0 | 0 | -749,000 | 0 | 0 | 0 | -649,000 | ||||||||||||||||||
net cash from financing activities | -10,459,000 | 15,666,000 | 3,709,000 | 1,796,000 | -12,466,000 | 2,428,000 | 3,365,000 | 10,638,000 | 10,583,000 | 2,619,000 | 13,388,000 | 185,269,000 | 1,474,000 | 3,069,000 | 2,120,000 | 30,700,000 | -542,000 | 202,072,000 | 1,508,000 | -199,000 | 144,304,000 | 141,000 | 166,000 | 117,469,000 | 243,000 | 13,167,000 | 94,019,000 | 40,000 | 64,288,000 | 9,549,000 | 4,000 | 6,000 | -693,000 | |
effect of exchange rate changes on cash and cash equivalents | -1,331,000 | -637,000 | -307,000 | 1,059,000 | 171,000 | -594,000 | 286,000 | -337,000 | 187,000 | -140,000 | 12,000 | 8,000 | -36,000 | |||||||||||||||||||||
net increase in cash and cash equivalents | 5,009,000 | 38,775,000 | 45,059,000 | -36,095,000 | 28,180,000 | -13,220,000 | 678,000 | 97,366,000 | -32,311,000 | -50,583,000 | -71,943,000 | 54,632,000 | -42,913,000 | -72,645,000 | 133,903,000 | -14,100,000 | -9,309,000 | -7,292,000 | 8,219,000 | 57,003,000 | 4,854,000 | |||||||||||||
cash and cash equivalents at beginning of period | 496,304,000 | 0 | 0 | 344,865,000 | 0 | 0 | 358,328,000 | 0 | 0 | 161,900,000 | 0 | 0 | 341,246,000 | 0 | 0 | 268,269,000 | 0 | 0 | 187,514,000 | 0 | 0 | 103,670,000 | 0 | 0 | 0 | 49,591,000 | ||||||||
cash and cash equivalents at end of period | 501,313,000 | 38,775,000 | 45,059,000 | 308,770,000 | 28,180,000 | -13,220,000 | 359,006,000 | 97,366,000 | 135,130,000 | 140,745,000 | -32,311,000 | -50,583,000 | 269,303,000 | -42,913,000 | -72,645,000 | 402,172,000 | -9,309,000 | 111,453,000 | 180,225,000 | 8,219,000 | 88,574,000 | 98,013,000 | 57,003,000 | 4,854,000 | -5,415,000 | 47,228,000 | ||||||||
supplemental disclosures of non-cash activities | ||||||||||||||||||||||||||||||||||
unpaid purchases of property and equipment | 1,218,000 | 14,507,000 | -7,850,000 | 13,070,000 | 7,528,000 | 2,615,000 | 6,524,000 | 498,000 | 1,373,000 | 1,302,000 | -345,000 | 713,000 | ||||||||||||||||||||||
initial recognition of right-of-use assets | -8,000 | 0 | -8,000 | 1,802,000 | 0 | 162,000 | 0 | 1,394,000 | 3,394,000 | |||||||||||||||||||||||||
supplemental cash flow information | ||||||||||||||||||||||||||||||||||
income taxes paid | 627,000 | 1,797,000 | 18,000 | 13,458,000 | 400,000 | 515,000 | 3,148,000 | |||||||||||||||||||||||||||
gain from sale of priority review voucher | 0 | |||||||||||||||||||||||||||||||||
deferred tax asset | ||||||||||||||||||||||||||||||||||
accretion of marketable securities | ||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | ||||||||||||||||||||||||||||||||||
proceeds from sale of priority review voucher | 0 | |||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | ||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | ||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash investing and financing activities | ||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||
deferred income taxes | ||||||||||||||||||||||||||||||||||
amortization on marketable securities | -325,000 | |||||||||||||||||||||||||||||||||
accrued litigation settlement | 0 | 0 | -31,250,000 | 6,250,000 | 12,500,000 | 12,500,000 | 12,500,000 | |||||||||||||||||||||||||||
purchases of available-for-sale securities | ||||||||||||||||||||||||||||||||||
maturities of available-for-sale securities | ||||||||||||||||||||||||||||||||||
unpaid purchases of property and equipment included in accounts payable and accrued expenses | -706,000 | -68,000 | 1,397,000 | -276,000 | 112,000 | 8,456,000 | 105,000 | -867,000 | 11,865,000 | -6,929,000 | ||||||||||||||||||||||||
amortization of marketable securities | ||||||||||||||||||||||||||||||||||
other non-current assets | -18,000 | -23,000 | 52,000 | -16,000 | -158,000 | 156,000 | -46,000 | -119,000 | -46,000 | 6,000 | 9,000 | |||||||||||||||||||||||
proceeds from issuance of common stock, net of offering costs | ||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash investing activities | ||||||||||||||||||||||||||||||||||
amortization | ||||||||||||||||||||||||||||||||||
loss on disposal of fixed assets | ||||||||||||||||||||||||||||||||||
non-cash interest expense | 0 | 0 | 0 | 1,492,000 | 0 | |||||||||||||||||||||||||||||
issuance of common stock, net of issuance costs | 2,619,000 | |||||||||||||||||||||||||||||||||
repayment of astra build-to-suit liability | ||||||||||||||||||||||||||||||||||
depreciation and amortization | 826,000 | 1,038,000 | 705,000 | 1,089,000 | 975,000 | 976,000 | 1,015,000 | 784,000 | 783,000 | 666,000 | 536,000 | 490,000 | 477,000 | |||||||||||||||||||||
loss on disposals of fixed assets | 30,000 | 13,000 | 0 | |||||||||||||||||||||||||||||||
proceeds from maturities of investments | 112,874,000 | 161,226,000 | 154,520,000 | 104,078,000 | 66,770,000 | 62,792,000 | 24,037,000 | 20,995,000 | ||||||||||||||||||||||||||
net loss | -33,210,000 | -45,297,000 | -32,052,000 | -29,850,000 | -28,108,000 | -49,965,000 | -21,806,000 | -15,812,000 | -10,383,000 | -9,610,000 | -6,833,000 | -5,341,000 | -5,357,000 | -4,272,000 | -5,348,000 | -4,111,000 | -3,708,000 | -2,755,000 | -2,276,000 | -2,150,000 | -1,393,000 | |||||||||||||
adjustments to reconcile net loss to net cash from operating activities | ||||||||||||||||||||||||||||||||||
issuance of common stock | 185,269,000 | 2,223,000 | 2,120,000 | 30,700,000 | 107,000 | 1,508,000 | -199,000 | 152,264,000 | 141,000 | 166,000 | 117,469,000 | 243,000 | 299,000 | 13,167,000 | 94,019,000 | 40,000 | 64,288,000 | 9,549,000 | ||||||||||||||||
net (decrease) in cash and cash equivalents | -21,155,000 | |||||||||||||||||||||||||||||||||
repayment of astra build to suit liability | 0 | 0 | 0 | -7,960,000 | ||||||||||||||||||||||||||||||
unpaid offering costs | 24,000 | -25,000 | -178,000 | 214,000 | 110,000 | 22,000 | ||||||||||||||||||||||||||||
prepaid rent | 0 | 0 | -2,400,000 | |||||||||||||||||||||||||||||||
initial recognition of right-of-use assets and modification | 336,000 | |||||||||||||||||||||||||||||||||
purchases of short-term investments | 0 | -12,000 | -1,226,000 | -1,967,000 | -1,706,000 | -2,218,000 | -4,137,000 | -512,000 | -2,463,000 | -1,987,000 | ||||||||||||||||||||||||
proceeds from maturities of short-term investments | 1,233,000 | 1,726,000 | 990,000 | 1,485,000 | 2,222,000 | 2,170,000 | 3,937,000 | 2,688,000 | ||||||||||||||||||||||||||
purchases of long-term investments | ||||||||||||||||||||||||||||||||||
decrease in | ||||||||||||||||||||||||||||||||||
amortization of right-of-use asset | 26,000 | 26,000 | 68,000 | 65,000 | 67,000 | |||||||||||||||||||||||||||||
purchase of other noncurrent assets | ||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -7,289,000 | -5,657,000 | ||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash and cash equivalents from operating activities | ||||||||||||||||||||||||||||||||||
increase in | ||||||||||||||||||||||||||||||||||
prepaids and other current assets | -426,000 | -528,000 | 415,000 | -352,000 | -367,000 | -17,000 | ||||||||||||||||||||||||||||
other noncurrent liabilities | 48,000 | |||||||||||||||||||||||||||||||||
net cash and cash equivalents from operating activities | ||||||||||||||||||||||||||||||||||
net cash and cash equivalents from investing activities | ||||||||||||||||||||||||||||||||||
net cash and cash equivalents from financing activities | ||||||||||||||||||||||||||||||||||
deferred rent liabilities | ||||||||||||||||||||||||||||||||||
purchases of other noncurrent assets | -263,000 | |||||||||||||||||||||||||||||||||
issuance of preferred stock and preferred units | 0 | |||||||||||||||||||||||||||||||||
unpaid purchase of property and equipment | 375,000 | |||||||||||||||||||||||||||||||||
unpaid deferred offering costs | 155,000 | 1,000 | -1,304,000 | |||||||||||||||||||||||||||||||
proceeds from the issuance of convertible promissory notes | -1,000,000 | |||||||||||||||||||||||||||||||||
proceeds from the issuance of related party convertible promissory notes | ||||||||||||||||||||||||||||||||||
conversion of convertible promissory notes to preferred stock | 0 | |||||||||||||||||||||||||||||||||
conversion of preferred stock to common stock | 0 | |||||||||||||||||||||||||||||||||
unpaid construction-in-progress | ||||||||||||||||||||||||||||||||||
conversion of preferred units to preferred stock | ||||||||||||||||||||||||||||||||||
prepaids and other assets | -118,000 | |||||||||||||||||||||||||||||||||
issuance of common stock and common units | 6,000 | -693,000 | ||||||||||||||||||||||||||||||||
net increase in cash | -2,363,000 | -2,979,000 | ||||||||||||||||||||||||||||||||
prepaid and other assets | ||||||||||||||||||||||||||||||||||
cash at beginning of period | 0 | |||||||||||||||||||||||||||||||||
cash at end of period | -2,979,000 | |||||||||||||||||||||||||||||||||
conversion of common units to preferred units | ||||||||||||||||||||||||||||||||||
prepaid research and development expenses |
