Kymera Therapeutics, Inc(NASDAQ:KYMR)
Kymera Therapeutics, Inc., a biopharmaceutical company, focuses on discovering and developing novel small molecule therapeutics that selectively degrade disease-causing proteins by harnessing the body's own natural protein degradation system. It engages in developing IRAK4 program, which is in Phase...
Website: http://www.kymeratx.com
Founded: 2016
Full Time Employees: 64
CEO: Nello Mainolfi
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
collaboration revenue | 34,365,000 | 2,870,000 | 2,764,000 | 11,476,000 | 22,100,000 | 7,394,000 | 3,741,000 | 25,650,000 | 10,287,000 | ||||||||||||||
operating expenses: | |||||||||||||||||||||||
research and development | 98,162,000 | 83,831,000 | 74,094,000 | 78,388,000 | 80,255,000 | 71,817,000 | 60,410,000 | 59,202,000 | 48,819,000 | 52,970,000 | 48,117,000 | 45,767,000 | 42,227,000 | 43,133,000 | 43,877,000 | 41,293,000 | 35,944,000 | 37,529,000 | 38,306,000 | 35,220,000 | 25,962,000 | 20,392,000 | 15,778,000 |
general and administrative | 20,357,000 | 16,935,000 | 17,336,000 | 17,645,000 | 16,271,000 | 16,332,000 | 15,455,000 | 17,373,000 | 14,374,000 | 14,227,000 | 14,120,000 | 14,129,000 | 12,565,000 | 11,636,000 | 10,556,000 | 11,031,000 | 10,611,000 | 11,740,000 | 10,667,000 | 8,029,000 | 5,909,000 | 5,175,000 | 6,838,000 |
total operating expenses | 118,519,000 | 100,766,000 | 95,285,000 | 96,033,000 | 96,526,000 | 88,149,000 | 75,865,000 | 76,575,000 | 68,118,000 | 67,197,000 | 62,237,000 | 59,896,000 | 54,792,000 | 54,769,000 | 54,433,000 | 52,324,000 | 46,555,000 | 49,269,000 | 48,973,000 | 43,249,000 | 31,871,000 | 25,567,000 | 22,616,000 |
income from operations | -84,154,000 | -97,896,000 | -92,521,000 | -84,557,000 | -74,426,000 | -80,755,000 | -72,124,000 | -50,925,000 | -57,831,000 | -19,312,000 | -57,509,000 | -43,383,000 | -45,326,000 | -38,630,000 | -44,882,000 | -40,810,000 | -36,933,000 | -33,994,000 | -28,637,000 | -24,730,000 | -13,169,000 | -12,782,000 | -8,083,000 |
yoy | 13.07% | 21.23% | 28.28% | 66.04% | 28.70% | 318.16% | 25.41% | 17.38% | 27.59% | -50.01% | 28.13% | 6.30% | 22.72% | 13.64% | 56.73% | 65.02% | 180.45% | 165.95% | 254.29% | ||||
qoq | -14.04% | 5.81% | 9.42% | 13.61% | -7.84% | 11.97% | 41.63% | -11.94% | 199.46% | -66.42% | 32.56% | -4.29% | 17.33% | -13.93% | 9.98% | 10.50% | 8.65% | 18.71% | 15.80% | 87.79% | 3.03% | 58.13% | |
other income: | |||||||||||||||||||||||
interest and other income | 14,981,000 | 11,005,000 | 10,444,000 | 8,051,000 | 8,917,000 | 10,062,000 | 9,697,000 | 8,924,000 | 9,343,000 | 4,996,000 | 4,683,000 | 4,632,000 | 4,453,000 | 3,824,000 | 1,916,000 | 594,000 | 290,000 | 145,000 | 125,000 | ||||
interest and other expense | -61,000 | -90,000 | -98,000 | -108,000 | -72,000 | -59,000 | -60,000 | -61,000 | -69,000 | -52,000 | -41,000 | -48,000 | -55,000 | -59,000 | -36,000 | -41,000 | -41,000 | -51,000 | -70,000 | ||||
total other income: | 14,920,000 | 6,783,250 | 10,346,000 | 7,943,000 | 8,845,000 | 6,943,500 | 9,637,000 | 8,863,000 | 9,274,000 | 3,406,000 | 4,642,000 | 4,584,000 | 4,398,000 | 670,750 | 1,880,000 | 553,000 | 249,000 | 54,750 | 55,000 | 70,000 | 94,000 | 153,500 | 97,000 |
net income | -69,234,000 | -86,981,000 | -82,175,000 | -76,614,000 | -65,581,000 | -70,752,000 | -62,487,000 | -42,062,000 | -48,557,000 | -14,368,000 | -52,867,000 | -38,799,000 | -40,928,000 | -34,865,000 | -43,002,000 | -40,257,000 | -36,684,000 | -33,900,000 | -28,582,000 | -24,660,000 | -13,075,000 | -12,685,000 | -7,986,000 |
yoy | 5.57% | 22.94% | 31.51% | 82.15% | 35.06% | 392.43% | 18.20% | 8.41% | 18.64% | -58.79% | 22.94% | -3.62% | 11.57% | 2.85% | 50.45% | 63.25% | 180.57% | 167.24% | 257.90% | ||||
qoq | -20.40% | 5.85% | 7.26% | 16.82% | -7.31% | 13.23% | 48.56% | -13.38% | 237.95% | -72.82% | 36.26% | -5.20% | 17.39% | -18.92% | 6.82% | 9.74% | 8.21% | 18.61% | 15.90% | 88.60% | 3.07% | 58.84% | |
other comprehensive loss: | |||||||||||||||||||||||
unrealized gain on marketable securities | -5,994,000 | 299,000 | 1,222,000 | 337,000 | 1,427,000 | -3,416,000 | 4,030,000 | -322,000 | -1,225,000 | 1,898,000 | 1,185,000 | -597,000 | 1,911,000 | -767,000 | -2,556,000 | 14,000 | 115,000 | ||||||
total comprehensive loss | -75,228,000 | -86,682,000 | -80,953,000 | -76,277,000 | -64,154,000 | -74,168,000 | -58,457,000 | -42,384,000 | -49,782,000 | -12,470,000 | -51,682,000 | -39,396,000 | -39,017,000 | -33,901,000 | -44,932,000 | -41,024,000 | -39,240,000 | -34,414,000 | -28,728,000 | -24,646,000 | -12,960,000 | -12,649,000 | -8,181,000 |
net income per share | -0.71 | -0.98 | -0.94 | -0.95 | -0.82 | -0.89 | -0.82 | -0.58 | -0.69 | -0.25 | -0.9 | -0.67 | -0.7 | -0.59 | -0.79 | -0.78 | -0.71 | -0.67 | -0.56 | -0.55 | -0.29 | 1.96 | -0.39 |
weighted-average common stock outstanding, basic and diluted | 97,534,269 | 87,300,286 | 80,449,405 | 80,146,531 | 76,125,975 | 73,059,398 | 70,770,320 | 58,421,859 | 58,326,963 | 58,187,038 | 54,535,514 | 51,772,440 | 51,651,125 | 50,714,846 | 45,094,238 | 44,649,572 | |||||||
impairment of long-lived assets | 3,855,000 | 4,925,000 | |||||||||||||||||||||
collaboration revenue—from related parties | 7,676,750 | 4,728,000 | 16,513,000 | 9,466,000 | 16,139,000 | 9,551,000 | 11,514,000 | 9,622,000 | 15,275,000 | 20,336,000 | 18,519,000 | 18,702,000 | 5,312,250 | 14,533,000 | |||||||||
unrealized loss on marketable securities | 964,000 | -1,930,000 | -4,500 | -146,000 | -42,500 | -195,000 | |||||||||||||||||
net loss attributable to common stockholders | -36,684,000 | -33,900,000 | -28,582,000 | -24,660,000 | -13,075,000 | -12,685,000 | -7,986,000 | ||||||||||||||||
reconciliation of net loss to net loss attributable to common stockholders: | |||||||||||||||||||||||
deemed dividend from exchange of convertible preferred stock | |||||||||||||||||||||||
interest income | 98,000 | 118,000 | 124,000 | 125,000 | |||||||||||||||||||
interest expense | -28,000 | -24,000 | -27,000 | -28,000 | |||||||||||||||||||
weighted-average common stocks outstanding, basic and diluted | 84,490,585 | 75,043,991 | 58,365,499 | 53,933,229 | 47,989,023 | 17,349,582 | 20,677,392 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||
current assets: | |||||||||||||||||||||||
cash and cash equivalents | 144,090,000 | 357,011,000 | 112,949,000 | 335,816,000 | 89,966,000 | 120,256,000 | 110,718,000 | 67,612,000 | 93,510,000 | 109,966,000 | 81,051,000 | 52,386,000 | 50,152,000 | 68,395,000 | 155,658,000 | 76,914,000 | 33,733,000 | 47,976,000 | 156,819,000 | 84,903,000 | 53,098,000 | 31,004,000 | 54,593,000 |
marketable securities | 506,839,000 | 491,265,000 | 392,733,000 | 329,629,000 | 373,184,000 | 368,488,000 | 439,252,000 | 442,341,000 | 427,034,000 | 264,915,000 | 276,774,000 | 315,188,000 | 346,725,000 | 338,771,000 | 326,250,000 | 315,395,000 | 387,079,000 | 394,442,000 | 379,567,000 | 274,204,000 | 280,439,000 | 265,198,000 | 239,248,000 |
prepaid expenses and other current assets | 26,503,000 | 22,938,000 | 22,616,000 | 22,882,000 | 17,801,000 | 20,577,000 | 17,428,000 | 13,750,000 | 14,679,000 | 11,674,000 | 14,091,000 | 13,706,000 | 11,353,000 | 9,713,000 | 9,232,000 | 8,091,000 | 9,307,000 | 8,720,000 | 5,772,000 | 4,795,000 | 5,520,000 | 4,704,000 | 2,946,000 |
total current assets | 677,432,000 | 871,214,000 | 528,298,000 | 728,327,000 | 500,951,000 | 510,268,000 | 568,715,000 | 525,407,000 | 537,253,000 | 405,317,000 | 375,694,000 | 385,402,000 | 411,550,000 | 419,416,000 | 494,022,000 | 402,770,000 | 431,382,000 | 451,273,000 | 543,731,000 | 364,806,000 | 340,791,000 | 302,339,000 | 297,364,000 |
marketable securities, non-current | 894,724,000 | 771,158,000 | 473,055,000 | 297,629,000 | 312,335,000 | 362,159,000 | 361,035,000 | 192,445,000 | 224,390,000 | 61,434,000 | 76,988,000 | 104,759,000 | 119,017,000 | 152,328,000 | 113,701,000 | 90,182,000 | 102,478,000 | 125,187,000 | 74,692,000 | 45,305,000 | 101,639,000 | 162,531,000 | 187,464,000 |
property and equipment | 41,617,000 | 43,175,000 | 45,128,000 | 48,572,000 | 49,172,000 | 50,457,000 | 51,244,000 | 51,735,000 | 49,336,000 | 48,134,000 | 36,145,000 | 27,494,000 | 17,432,000 | 13,334,000 | 12,569,000 | 12,748,000 | 11,759,000 | 11,881,000 | 12,184,000 | 12,118,000 | 10,752,000 | 10,841,000 | 10,984,000 |
right-of-use assets, operating leases | 41,736,000 | 42,351,000 | 42,947,000 | 46,045,000 | 46,734,000 | 47,407,000 | 48,065,000 | 48,704,000 | 49,329,000 | 52,945,000 | 54,955,000 | 55,687,000 | 56,604,000 | 8,909,000 | 9,048,000 | 9,181,000 | 9,307,000 | 9,426,000 | 9,540,000 | 9,648,000 | 9,750,000 | 9,845,000 | 9,959,000 |
other non-current assets | 7,697,000 | 9,114,000 | 6,828,000 | 4,675,000 | 3,313,000 | 1,950,000 | 1,889,000 | 2,118,000 | 2,118,000 | 2,802,000 | 2,802,000 | 3,155,000 | 3,017,000 | 3,016,000 | 2,427,000 | 2,022,000 | 2,022,000 | 716,000 | 920,000 | 30,000 | |||
restricted cash | 5,810,000 | 5,800,000 | 5,788,000 | 5,820,000 | 5,807,000 | 5,794,000 | 5,783,000 | 5,841,000 | 5,825,000 | 5,811,000 | 5,794,000 | 5,801,000 | 6,147,000 | 6,130,000 | 6,116,000 | 6,113,000 | 6,112,000 | 6,116,000 | 1,590,000 | 1,589,000 | 1,590,000 | 1,589,000 | |
total assets | 1,669,016,000 | 1,742,812,000 | 1,102,044,000 | 1,131,068,000 | 918,312,000 | 978,035,000 | 1,034,842,000 | 826,021,000 | 868,251,000 | 575,759,000 | 552,378,000 | 581,945,000 | 613,905,000 | 603,134,000 | 638,472,000 | 523,421,000 | 563,060,000 | 605,905,000 | 642,453,000 | 434,386,000 | 464,552,000 | 487,175,000 | 507,361,000 |
liabilities and stockholders’ equity | |||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||
accounts payable | 12,839,000 | 4,015,000 | 5,506,000 | 5,781,000 | 10,263,000 | 5,989,000 | 6,494,000 | 6,510,000 | 6,812,000 | 7,075,000 | 4,978,000 | 3,745,000 | 6,483,000 | 4,335,000 | 6,327,000 | 2,374,000 | 2,567,000 | 4,005,000 | 5,033,000 | 8,177,000 | 8,348,000 | 4,368,000 | 3,979,000 |
accrued expenses | 35,095,000 | 42,274,000 | 28,639,000 | 27,976,000 | 23,117,000 | 34,867,000 | 26,530,000 | 23,780,000 | 15,997,000 | 33,864,000 | 26,383,000 | 22,490,000 | 18,502,000 | 27,502,000 | 24,692,000 | 21,738,000 | 20,777,000 | 22,971,000 | 19,219,000 | 14,668,000 | 10,572,000 | 10,330,000 | 7,874,000 |
deferred revenue | 22,925,000 | 23,279,000 | 40,000,000 | 11,476,000 | 13,576,000 | 20,024,000 | 19,259,000 | 22,613,000 | 37,883,000 | 27,352,000 | 24,302,000 | 32,248,000 | 35,260,000 | 55,776,000 | 59,460,000 | 60,852,000 | 61,739,000 | 66,234,000 | 82,263,000 | 87,912,000 | |||
operating lease liabilities | 12,032,000 | 11,941,000 | 11,853,000 | 11,766,000 | 11,681,000 | 11,594,000 | 11,508,000 | 11,424,000 | 8,757,000 | 5,068,000 | 2,585,000 | 2,566,000 | 2,554,000 | 2,535,000 | 2,516,000 | 2,498,000 | 2,480,000 | 2,461,000 | 2,443,000 | 2,425,000 | 2,408,000 | ||
finance lease liabilities | 1,701,000 | 1,815,000 | 1,890,000 | 1,900,000 | 1,559,000 | 1,518,000 | 1,343,000 | 992,000 | 1,133,000 | 1,277,000 | 1,010,000 | 1,231,000 | 1,339,000 | 1,408,000 | 1,103,000 | 1,158,000 | 1,087,000 | 1,138,000 | 1,189,000 | 1,038,000 | 640,000 | ||
other current liabilities | 976,000 | 242,000 | 408,000 | 117,000 | 893,000 | 223,000 | 633,000 | 178,000 | 824,000 | 524,000 | 858,000 | 268,000 | 807,000 | 303,000 | 710,000 | 272,000 | 576,000 | 228,000 | 375,000 | 114,000 | 257,000 | 106,000 | |
total current liabilities | 62,643,000 | 83,212,000 | 71,575,000 | 87,540,000 | 58,989,000 | 67,767,000 | 66,532,000 | 62,143,000 | 56,136,000 | 85,691,000 | 63,166,000 | 54,602,000 | 61,933,000 | 71,343,000 | 91,124,000 | 87,500,000 | 88,339,000 | 92,542,000 | 94,493,000 | 108,685,000 | 110,137,000 | 110,617,000 | 107,286,000 |
non-current liabilities | |||||||||||||||||||||||
deferred revenue, net of current portion | 11,440,000 | 13,957,000 | 3,189,000 | 23,781,000 | 16,768,000 | 16,421,000 | 20,421,000 | 24,866,000 | 28,000,000 | 21,086,000 | 24,071,000 | 31,823,000 | 39,295,000 | 49,939,000 | 52,672,000 | 64,654,000 | 77,838,000 | 90,308,000 | |||||
operating lease liabilities, net of current portion | 65,585,000 | 67,034,000 | 68,450,000 | 69,835,000 | 71,182,000 | 72,423,000 | 73,636,000 | 74,822,000 | 75,975,000 | 77,028,000 | 76,605,000 | 70,502,000 | 63,875,000 | 12,146,000 | 12,431,000 | 12,708,000 | 12,978,000 | 13,224,000 | 13,463,000 | 13,696,000 | 13,924,000 | 14,128,000 | 14,327,000 |
finance lease liabilities, net of current portion | 1,151,000 | 1,462,000 | 1,804,000 | 2,213,000 | 1,908,000 | 2,226,000 | 1,744,000 | 943,000 | 1,156,000 | 1,301,000 | 643,000 | 762,000 | 989,000 | 1,246,000 | 690,000 | 927,000 | 927,000 | 1,140,000 | 1,347,000 | 1,145,000 | 498,000 | 604,000 | 755,000 |
total liabilities | 129,379,000 | 163,148,000 | 155,786,000 | 159,588,000 | 132,079,000 | 142,416,000 | 141,912,000 | 141,097,000 | 157,048,000 | 180,788,000 | 156,843,000 | 146,517,000 | 151,900,000 | 112,983,000 | 125,587,000 | 125,470,000 | 134,340,000 | 146,267,000 | 159,318,000 | 176,282,000 | 189,305,000 | 203,287,000 | 212,676,000 |
stockholders’ equity: | |||||||||||||||||||||||
preferred stock, 0.0001 par value... | |||||||||||||||||||||||
common stock, 0.0001 par value... | 8,000 | 8,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 4,000 | 4,000 | 4,000 |
additional paid-in capital | 2,679,018,000 | 2,643,817,000 | 1,923,730,000 | 1,867,999,000 | 1,606,475,000 | 1,591,707,000 | 1,574,850,000 | 1,308,388,000 | 1,292,283,000 | 926,269,000 | 914,363,000 | 902,574,000 | 889,755,000 | 878,884,000 | 867,717,000 | 707,852,000 | 697,597,000 | 689,275,000 | 678,358,000 | 424,599,000 | 417,096,000 | 412,777,000 | 410,925,000 |
accumulated deficit | -1,135,195,000 | -1,065,961,000 | -978,980,000 | -896,805,000 | -820,191,000 | -754,610,000 | -683,858,000 | -621,371,000 | -579,309,000 | -530,752,000 | -516,384,000 | -463,517,000 | -424,718,000 | -383,790,000 | -348,925,000 | -305,923,000 | -265,666,000 | -228,982,000 | -195,082,000 | -166,500,000 | -141,840,000 | -128,765,000 | -116,080,000 |
accumulated other comprehensive income | -4,194,000 | 1,800,000 | -128,000 | -164,000 | |||||||||||||||||||
total stockholders’ equity | 1,539,637,000 | 1,579,664,000 | 946,258,000 | 971,480,000 | 786,233,000 | 835,619,000 | 892,930,000 | 684,924,000 | 711,203,000 | 394,971,000 | 395,535,000 | 435,428,000 | 462,005,000 | 490,151,000 | 512,885,000 | 397,951,000 | 428,720,000 | 459,638,000 | 483,135,000 | 258,104,000 | 275,247,000 | 283,888,000 | 294,685,000 |
total liabilities and stockholders’ equity | 1,669,016,000 | 1,742,812,000 | 1,102,044,000 | 1,131,068,000 | 918,312,000 | 978,035,000 | 1,034,842,000 | 826,021,000 | 868,251,000 | 575,759,000 | 552,378,000 | 581,945,000 | 613,905,000 | 603,134,000 | 638,472,000 | 523,421,000 | 563,060,000 | 605,905,000 | 642,453,000 | 434,386,000 | 464,552,000 | ||
commitments and contingencies | |||||||||||||||||||||||
contract assets | 20,000,000 | 947,000 | 1,317,000 | 1,704,000 | 2,030,000 | 3,762,000 | 3,778,000 | 4,122,000 | 3,320,000 | 2,882,000 | 2,370,000 | 1,263,000 | 577,000 | ||||||||||
accumulated other comprehensive loss | 1,501,000 | 279,000 | -58,000 | -1,485,000 | 1,931,000 | -2,099,000 | -1,777,000 | -552,000 | -2,450,000 | -3,635,000 | -3,038,000 | -4,949,000 | -5,913,000 | -3,983,000 | -3,216,000 | -660,000 | -146,000 | -13,000 | |||||
accounts receivable | 40,000,000 | 15,000,000 | |||||||||||||||||||||
other non-current liabilities | 8,000 | 230,000 | 237,000 | 248,000 | 256,000 | 264,000 | 273,000 | 66,000 | 76,000 | 84,000 | 92,000 | 100,000 | |||||||||||
contract assets—due from related party | 2,537,000 | 135,000 | |||||||||||||||||||||
accounts receivable—due from related party | |||||||||||||||||||||||
accounts receivable—due from related parties | 856,000 | 577,000 | |||||||||||||||||||||
contract assets—due from related parties | 1,573,000 | 904,000 | 878,000 | 856,000 | |||||||||||||||||||
other assets | 30,000 | 1,590,000 | |||||||||||||||||||||
deferred revenue, current | 92,552,000 | 92,011,000 | |||||||||||||||||||||
operating lease liabilities, current portion | 2,572,000 | 2,733,000 | |||||||||||||||||||||
finance lease liabilities, current portion | 689,000 | ||||||||||||||||||||||
series seed convertible preferred stock, 0.0001 par value... | |||||||||||||||||||||||
series a convertible preferred stock, 0.0001 par value... | |||||||||||||||||||||||
series b convertible preferred stock, 0.0001 par value... | |||||||||||||||||||||||
series b-1 convertible preferred stock, 0.0001 par value... | |||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ equity | 487,175,000 | 507,361,000 | |||||||||||||||||||||
finance liabilities, current portion | 689,000 |
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 | 2021-06-30 | 2021-03-31 | 2020-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||
net loss | -69,234,000 | -86,981,000 | -82,175,000 | -76,614,000 | -65,581,000 | -70,752,000 | -62,487,000 | -42,062,000 | -48,557,000 | -14,368,000 | -52,867,000 | -38,799,000 | -40,928,000 | -43,002,000 | -40,257,000 | -36,684,000 | -24,660,000 | -13,075,000 | -12,685,000 | |
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||
stock-based compensation expense | 16,007,000 | 14,453,000 | 15,802,000 | 15,416,000 | 14,233,000 | 13,799,000 | 14,904,000 | 14,341,000 | 11,968,000 | 10,898,000 | 11,655,000 | 11,180,000 | 9,385,000 | 8,909,000 | 9,076,000 | 9,622,000 | 7,873,000 | 5,726,000 | 3,172,000 | |
depreciation and amortization | 2,022,000 | 2,032,000 | 2,149,000 | 2,084,000 | 2,048,000 | 1,987,000 | 1,987,000 | 1,938,000 | 1,461,000 | 891,000 | 895,000 | 900,000 | 879,000 | 818,000 | 767,000 | 705,000 | 687,000 | 552,000 | 485,000 | 497,000 |
premiums and discounts on available-for-sale marketable securities | -2,730,000 | -2,188,000 | -2,121,000 | -2,525,000 | -3,623,000 | -4,021,000 | -3,072,000 | -1,217,000 | -1,417,000 | -1,326,000 | -58,000 | 677,000 | 1,175,000 | 1,232,000 | 1,279,000 | |||||
changes in operating assets and liabilities: | ||||||||||||||||||||
prepaid expenses and other current assets | -3,565,000 | 266,000 | -5,081,000 | 2,776,000 | -3,678,000 | 929,000 | -3,005,000 | -384,000 | -2,353,000 | -1,641,000 | ||||||||||
contract asset | 0 | 0 | 20,000,000 | -19,053,000 | 370,000 | 386,000 | 327,000 | 1,732,000 | 15,000 | 344,000 | ||||||||||
accounts payable | 8,824,000 | -1,491,000 | -267,000 | -4,133,000 | 3,917,000 | -505,000 | 92,000 | 31,000 | 75,000 | 1,531,000 | 1,020,000 | -2,730,000 | 2,217,000 | -2,068,000 | 4,168,000 | -410,000 | -1,437,000 | -145,000 | 4,150,000 | 467,000 |
accrued expenses and other current liabilities | -7,209,000 | 13,662,000 | 664,000 | 4,751,000 | -11,690,000 | 9,022,000 | 2,749,000 | 7,803,000 | -15,394,000 | 6,793,000 | 2,639,000 | 3,785,000 | -10,037,000 | 2,842,000 | 3,397,000 | 558,000 | -2,278,000 | 3,857,000 | 235,000 | 3,486,000 |
deferred revenue | -34,365,000 | -2,871,000 | -2,764,000 | 28,524,000 | -2,100,000 | -6,448,000 | -2,424,000 | -23,946,000 | -8,257,000 | 10,878,000 | -950,000 | -12,392,000 | -6,145,000 | -13,602,000 | -6,669,000 | -9,144,000 | -8,359,000 | -17,633,000 | -17,822,000 | -11,928,000 |
operating lease right-of-use assets | 615,000 | 596,000 | 708,000 | 689,000 | 673,000 | 658,000 | 639,000 | 625,000 | 619,000 | 2,010,000 | 732,000 | 917,000 | 1,138,000 | 139,000 | 133,000 | 126,000 | 119,000 | 102,000 | 95,000 | 114,000 |
operating lease liabilities | -1,358,000 | -1,329,000 | -1,297,000 | -1,262,000 | -1,154,000 | -1,127,000 | -1,101,000 | 1,513,000 | 2,636,000 | 2,907,000 | 6,121,000 | 6,639,000 | 2,915,000 | -266,000 | -259,000 | -252,000 | -227,000 | -211,000 | -368,000 | -360,000 |
other assets and liabilities | 2,153,000 | 290,000 | 588,000 | -694,000 | 475,000 | -641,000 | 278,000 | 365,000 | -184,000 | 358,000 | -167,000 | -720,000 | 550,000 | |||||||
net cash from operating activities | -88,840,000 | -66,747,000 | -27,110,000 | -59,884,000 | -79,150,000 | -61,784,000 | -50,190,000 | -42,936,000 | -39,591,000 | 8,045,000 | -31,647,000 | -35,256,000 | -43,968,000 | -39,536,000 | -34,269,000 | -38,985,000 | -40,295,000 | -30,511,000 | -22,823,000 | -20,068,000 |
capital expenditures | -434,000 | -106,000 | -1,102,000 | -695,000 | -467,000 | -936,000 | 189,000 | -4,689,000 | -7,402,000 | -11,625,000 | -8,078,000 | -10,768,000 | -4,009,000 | -373,000 | -1,499,000 | -735,000 | -482,000 | -626,000 | -164,000 | -1,437,000 |
free cash flows | -89,274,000 | -66,853,000 | -28,212,000 | -60,579,000 | -79,617,000 | -62,720,000 | -50,001,000 | -47,625,000 | -46,993,000 | -3,580,000 | -39,725,000 | -46,024,000 | -47,977,000 | -39,909,000 | -35,768,000 | -39,720,000 | -40,777,000 | -31,137,000 | -22,987,000 | -21,505,000 |
investing activities | ||||||||||||||||||||
purchase of property and equipment | -434,000 | -106,000 | -181,000 | -695,000 | -467,000 | -936,000 | 189,000 | -4,689,000 | -7,402,000 | -11,625,000 | -8,078,000 | -10,768,000 | -4,009,000 | -373,000 | -1,246,000 | -735,000 | -482,000 | -626,000 | -164,000 | -1,437,000 |
purchases of investments | -276,266,000 | -367,558,000 | -58,251,000 | -83,656,000 | -295,944,000 | -104,156,000 | -422,704,000 | -29,170,000 | -52,642,000 | -61,835,000 | -153,909,000 | -64,709,000 | -80,118,000 | -30,151,000 | -16,013,000 | |||||
maturities of investments | 133,860,000 | 132,440,000 | 118,967,000 | 132,738,000 | 138,075,000 | 124,487,000 | 99,499,000 | 97,759,000 | 99,249,000 | 90,428,000 | 117,674,000 | 147,247,000 | 106,463,000 | 91,500,000 | 60,500,000 | |||||
net cash from investing activities | -142,840,000 | -394,398,000 | -235,299,000 | 60,021,000 | 48,615,000 | 68,568,000 | -157,680,000 | 15,642,000 | -330,607,000 | 18,952,000 | 60,511,000 | 35,839,000 | 24,584,000 | -49,666,000 | -37,481,000 | 81,803,000 | 25,863,000 | 60,723,000 | 44,323,000 | -3,990,000 |
financing activities | ||||||||||||||||||||
proceeds from stock option exercises | 19,194,000 | 48,832,000 | 4,552,000 | 7,702,000 | 535,000 | 2,174,000 | 5,054,000 | 629,000 | 3,933,000 | 563,000 | 134,000 | 677,000 | 1,486,000 | 1,364,000 | 964,000 | 377,000 | 449,000 | 1,471,000 | 1,147,000 | 24,000 |
payments on finance leases | -425,000 | -419,000 | -382,000 | -277,000 | -641,000 | -352,000 | -290,000 | -340,000 | -334,000 | -327,000 | -292,000 | -269,000 | -264,000 | -186,000 | -155,000 | |||||
net cash from financing activities | 18,769,000 | 705,219,000 | 39,510,000 | 245,726,000 | 258,000 | 2,765,000 | 250,918,000 | 1,412,000 | 353,756,000 | 1,934,000 | -206,000 | 1,305,000 | 1,159,000 | 1,953,000 | 150,497,000 | 364,000 | 185,000 | 1,592,000 | 595,000 | 270,000 |
net decrease in cash, cash equivalents and restricted cash | -212,911,000 | -18,225,000 | ||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 362,811,000 | 0 | 0 | 0 | 126,050,000 | 0 | 0 | 0 | 115,777,000 | 1,000 | 0 | 0 | 74,524,000 | 0 | 0 | 0 | 54,092,000 | 0 | 32,593,000 | 0 |
cash, cash equivalents and restricted cash at end of period | 149,900,000 | 244,074,000 | -222,899,000 | 245,863,000 | 95,773,000 | 9,549,000 | 43,048,000 | -25,882,000 | 99,335,000 | 28,932,000 | 28,658,000 | 1,888,000 | 56,299,000 | -87,249,000 | 78,747,000 | 43,182,000 | 39,845,000 | 31,804,000 | 54,688,000 | -23,788,000 |
supplemental disclosure of cash flow activities | ||||||||||||||||||||
cash paid for interest | 65,000 | 75,000 | 83,000 | 77,000 | 77,000 | 62,000 | 54,000 | 41,000 | 49,000 | 47,000 | 37,000 | 26,000 | 52,000 | 55,000 | 38,000 | 40,000 | 46,000 | 30,000 | 24,000 | 27,000 |
supplemental disclosure of noncash investing and financing activities | ||||||||||||||||||||
property and equipment purchases included in accounts payable and accrued expenses | 110,000 | -948,000 | 912,000 | -241,000 | 357,000 | -684,000 | -109,000 | -352,000 | 1,205,000 | 1,254,000 | 1,701,000 | -39,000 | 1,100,000 | -253,000 | -405,000 | 619,000 | 126,000 | 61,000 | 259,000 | -770,000 |
impairment of long-lived assets | ||||||||||||||||||||
premiums and discounts on available for sale marketable securities | ||||||||||||||||||||
prepaid expenses and other assets | -480,000 | -1,142,000 | 1,216,000 | -586,000 | 725,000 | -816,000 | -2,376,000 | |||||||||||||
accounts receivable | 0 | 0 | 0 | 15,000,000 | ||||||||||||||||
other non-current assets | -2,286,000 | |||||||||||||||||||
other non-current liabilities | ||||||||||||||||||||
purchase of marketable securities | -68,443,000 | |||||||||||||||||||
maturities of marketable securities | 65,890,000 | |||||||||||||||||||
issuance of common stock and accompanying pre-funded warrants from january 2024 public offering, net of issuance costs of 14.9 million | 0 | |||||||||||||||||||
proceeds from issuance of common stock through at-the market sales agreement, net of issuance costs of 1.2 million | 0 | |||||||||||||||||||
issuance of common stock and accompanying pre-funded warrants from august 2024 public offering, net of issuance costs of 12.2 million | 0 | |||||||||||||||||||
issuance of common stock and accompanying pre-funded warrants from june 2025 public offering, net of issuance costs of 15.7 million | 0 | |||||||||||||||||||
issuance of common stock from december 2025 public offering, net of issuance costs of 36.2 million | ||||||||||||||||||||
proceeds from employee stock purchase plan | 573,000 | 0 | 884,000 | -1,000 | 446,000 | 0 | 894,000 | 0 | ||||||||||||
payments on financing leases | -152,000 | |||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 244,074,000 | -222,899,000 | 245,863,000 | -30,277,000 | 9,549,000 | -16,442,000 | 28,931,000 | 28,658,000 | -87,249,000 | 78,747,000 | 43,182,000 | -14,247,000 | 31,804,000 | 22,095,000 | -23,788,000 | |||||
right-of-use assets obtained in exchange for new operating lease liabilities | 0 | 0 | 0 | 48,833,000 | ||||||||||||||||
purchases of property and equipment through finance and lease liabilities | ||||||||||||||||||||
lease impairment charge | 0 | 0 | 0 | 4,925,000 | ||||||||||||||||
purchase of property and equipment through finance lease | -921,000 | -253,000 | ||||||||||||||||||
other long term assets | ||||||||||||||||||||
issuance of common stock and accompanying pre-funded warrants from june 2025 public offering, net of issuance costs of 13.5 million | ||||||||||||||||||||
offering costs included in accrued expenses | ||||||||||||||||||||
proceeds from 2022 issuance of common stock and accompanying pre-funded warrants from private placement, net of issuance costs of 0.2 million | ||||||||||||||||||||
other long-term assets | ||||||||||||||||||||
proceeds from issuance of common stock and accompanying pre-funded warrants from public offering, net of underwriting discounts and issuance costs | 0 | 301,373,000 | ||||||||||||||||||
proceeds from issuance of common stock through at-the market sales agreement, net of issuance costs | 0 | 48,740,000 | ||||||||||||||||||
loss on disposal of property and equipment | ||||||||||||||||||||
proceeds from issuance of common stock and accompanying pre-funded warrants from private placement, net of issuance costs | 0 | |||||||||||||||||||
payments of offering costs in connection with initial public offering | 0 | -397,000 | ||||||||||||||||||
proceeds from follow-on public offering, net of underwriting discounts and offering costs | ||||||||||||||||||||
proceeds from concurrent private placement | 0 | |||||||||||||||||||
contract asset—due from related parties | -783,000 | -513,000 | -1,106,000 | -1,128,000 | 878,000 | -22,000 | -279,000 | |||||||||||||
net income | ||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||
non-cash research and development expense | 0 | |||||||||||||||||||
accounts receivable—due from related party | ||||||||||||||||||||
contract asset—due from related party | ||||||||||||||||||||
proceeds from the issuance of series b-1 convertible preferred stock, net of issuance costs | 0 | |||||||||||||||||||
proceeds from the issuance of series c convertible preferred stock, net of issuance costs | 0 | |||||||||||||||||||
proceeds from initial public offering, net of underwriting discounts and offering costs | 398,000 | |||||||||||||||||||
offering costs included in accounts payable | ||||||||||||||||||||
supplemental disclosure of noncash operating activities | ||||||||||||||||||||
reduction of right-of-use asset and liability due to lease modification | 0 | |||||||||||||||||||
receivables—due from related parties | -48,000 | -279,000 | ||||||||||||||||||
proceeds from follow on offering, net of underwriting discounts and offering costs | ||||||||||||||||||||
proceeds from concurrent private placement, follow on | ||||||||||||||||||||
supplemental disclosure of noncash investing activities | ||||||||||||||||||||
other receivables—due from related party | ||||||||||||||||||||
proceeds from the issuance of series b convertible preferred stock, net of issuance costs | ||||||||||||||||||||
right-of-use assets obtained in exchange for operating lease liabilities | ||||||||||||||||||||
tenant improvement receivable included in other assets | ||||||||||||||||||||
tenant improvements included in other assets | ||||||||||||||||||||
other liabilities | 143,000 | |||||||||||||||||||
offering costs included in accrued liabilities | ||||||||||||||||||||
net amortization of premiums and discounts on investments | ||||||||||||||||||||
other receivables—due from related parties | ||||||||||||||||||||
stock-based compensation | ||||||||||||||||||||
other non-current assets and liabilities |
