MacroGenics, Inc(NASDAQ:MGNX)
MacroGenics, Inc., a biopharmaceutical company, discovers and develops antibody-based therapeutics for the treatment of cancer in the United States. The company's approved product is MARGENZA (margetuximab-cmkb), a human epidermal growth factor receptor 2 (HER2) receptor antagonist indicated, in com...
Website: http://www.macrogenics.com
Founded: 2000
Full Time Employees: 384
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 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||
collaborative and other agreements | 570,000 | 20,268,000 | 53,003,000 | 6,869,000 | 7,042,000 | 13,676,000 | 101,408,000 | 2,065,000 | 1,449,000 | 5,397,000 | 885,000 | 6,021,000 | 16,686,000 | 59,673,000 | 35,674,000 | 16,863,000 | |||||||||||||||||||||||||||||||||||
contract manufacturing | 14,054,000 | 11,273,000 | 19,836,000 | 15,372,000 | 6,150,000 | 3,315,000 | 4,573,000 | 2,893,000 | 2,276,000 | 169,000 | 4,462,000 | 1,587,000 | 3,615,000 | 8,854,000 | 1,142,000 | 3,992,000 | |||||||||||||||||||||||||||||||||||
royalty revenue | 6,151,000 | 98,000 | 160,000 | 10,000 | 422,000 | ||||||||||||||||||||||||||||||||||||||||||||||
total revenues | 20,775,000 | 41,227,000 | 72,839,000 | 22,241,000 | 13,192,000 | 19,353,000 | 110,708,000 | 10,797,000 | 9,104,000 | 10,720,000 | 10,397,000 | 13,136,000 | 24,496,000 | 73,099,000 | 41,734,000 | 26,007,000 | 11,101,000 | 14,147,000 | 15,662,000 | 30,757,000 | 16,881,000 | 52,691,000 | 18,253,000 | 20,257,000 | 13,682,000 | 25,192,000 | 18,741,000 | 10,593,000 | 9,662,000 | 15,794,000 | 20,798,000 | 18,834,000 | 4,695,000 | 152,359,000 | 1,663,000 | 1,666,000 | 2,055,000 | 5,106,000 | 3,255,000 | 80,673,000 | 2,846,000 | 8,178,000 | 14,681,000 | 6,716,000 | 71,279,000 | 5,476,000 | 18,382,000 | 9,220,000 | 14,718,597 | 14,906,436 | 20,232,068 |
yoy | 57.48% | 113.03% | -34.21% | 105.99% | 44.90% | 80.53% | 964.81% | -17.81% | -62.83% | -85.33% | -75.09% | -49.49% | 120.66% | 416.71% | 166.47% | -15.44% | -34.24% | -73.15% | -14.19% | 51.83% | 23.38% | 109.16% | -2.60% | 91.23% | 41.61% | 59.50% | -9.89% | -43.76% | 105.79% | -89.63% | 1150.63% | 1030.49% | 128.47% | 2883.92% | -48.91% | -97.93% | -27.79% | -37.56% | -77.83% | 1101.21% | -96.01% | 49.34% | -20.13% | -27.16% | 384.28% | -63.26% | -9.14% | ||||
qoq | -49.61% | -43.40% | 227.50% | 68.59% | -31.83% | -82.52% | 925.36% | 18.60% | -15.07% | 3.11% | -20.85% | -46.37% | -66.49% | 75.15% | 60.47% | 134.28% | -21.53% | -9.67% | -49.08% | 82.20% | -67.96% | 188.67% | -9.89% | 48.06% | -45.69% | 34.42% | 76.92% | 9.64% | -38.82% | -24.06% | 10.43% | 301.15% | -96.92% | 9061.70% | -0.18% | -18.93% | -59.75% | 56.87% | -95.97% | 2734.61% | -65.20% | -44.30% | 118.60% | -90.58% | 1201.66% | -70.21% | 99.37% | -37.36% | -1.26% | -26.32% | |
costs and expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||
cost of manufacturing services | 9,530,000 | 10,115,000 | 11,589,000 | 8,906,000 | 5,400,000 | 5,257,000 | 1,702,000 | 2,647,000 | 1,846,000 | 3,274,000 | 919,000 | 3,410,000 | 1,675,000 | 136,000 | 2,222,000 | ||||||||||||||||||||||||||||||||||||
research and development | 34,974,000 | 33,974,000 | 32,709,000 | 40,791,000 | 39,698,000 | 38,890,000 | 40,543,000 | 51,732,000 | 46,029,000 | 47,351,000 | 30,131,000 | 43,229,000 | 45,872,000 | 45,653,000 | 48,191,000 | 51,744,000 | 61,438,000 | 55,853,000 | 49,823,000 | 55,780,000 | 53,121,000 | 42,300,000 | 44,656,000 | 57,351,000 | 48,894,000 | 51,957,000 | 44,852,000 | 51,440,000 | 47,060,000 | 46,925,000 | 46,218,000 | 52,014,000 | 45,670,000 | 38,986,000 | 40,984,000 | 34,461,000 | 32,801,000 | 31,109,000 | 30,296,000 | 33,340,000 | 27,346,000 | 30,044,000 | 24,103,000 | 22,660,000 | 21,464,000 | 19,650,000 | 18,632,000 | 17,335,000 | 14,568,754 | 14,348,102 | 11,087,919 |
general and administrative | 9,710,000 | 12,561,000 | 9,732,000 | 10,216,000 | 10,233,000 | 11,890,000 | 11,833,000 | 12,122,000 | 10,219,000 | 10,547,000 | 9,584,000 | 11,134,000 | 9,235,000 | 8,404,000 | 8,403,000 | 8,384,000 | 7,462,000 | 9,235,000 | 7,224,000 | 7,239,000 | 6,133,000 | 6,715,000 | 6,021,000 | 5,346,000 | 4,683,000 | 4,845,000 | 3,678,000 | 4,145,000 | 3,258,587 | 3,763,785 | 1,986,555 | ||||||||||||||||||||
total costs and expenses | 54,214,000 | 53,324,000 | 54,203,000 | 58,999,000 | 55,816,000 | 72,190,000 | 56,517,000 | 68,978,000 | 62,854,000 | 60,074,000 | 45,899,000 | 58,098,000 | 62,922,000 | 61,116,000 | 66,689,000 | 67,815,000 | 77,739,000 | 72,383,000 | 68,649,000 | 71,036,000 | 68,174,000 | 54,861,000 | 54,388,000 | 67,567,000 | 59,127,000 | 63,847,000 | 56,685,000 | 63,562,000 | 57,279,000 | 57,472,000 | 55,802,000 | 63,148,000 | 54,905,000 | 47,390,000 | 49,387,000 | 42,845,000 | 40,263,000 | 40,344,000 | 37,520,000 | 40,579,000 | 33,479,000 | 36,759,000 | 30,124,000 | 28,006,000 | 26,147,000 | 24,495,000 | 22,310,000 | 21,480,000 | 17,827,341 | 18,111,887 | 13,074,474 |
income from operations | -33,439,000 | -12,097,000 | 18,636,000 | -36,758,000 | -42,624,000 | -52,837,000 | 54,191,000 | -58,181,000 | -53,750,000 | -49,354,000 | -35,502,000 | -44,962,000 | -38,426,000 | 11,983,000 | -24,955,000 | -41,808,000 | -66,638,000 | -58,236,000 | -52,987,000 | -40,279,000 | -51,293,000 | -2,170,000 | -36,135,000 | -47,310,000 | -45,445,000 | -38,655,000 | -37,944,000 | -52,969,000 | -47,617,000 | -41,678,000 | -35,004,000 | -44,314,000 | -50,210,000 | 104,969,000 | -47,724,000 | -41,179,000 | -38,208,000 | -35,238,000 | -34,265,000 | 40,094,000 | -30,633,000 | -28,581,000 | -15,443,000 | -21,290,000 | 45,132,000 | -19,019,000 | -3,928,000 | -12,260,000 | -3,108,744 | -3,205,451 | 7,157,594 |
yoy | -21.55% | -77.11% | -65.61% | -36.82% | -20.70% | 7.06% | -252.64% | 29.40% | 39.88% | -511.87% | 42.26% | 7.54% | -42.34% | -120.58% | -52.90% | 3.80% | 29.92% | 2583.69% | 46.64% | -14.86% | 12.87% | -94.39% | -4.77% | -10.68% | -4.56% | -7.25% | 8.40% | 19.53% | -5.16% | -139.71% | -26.65% | 7.61% | 31.41% | -397.89% | 39.28% | -202.71% | 24.73% | 23.29% | 121.88% | -288.32% | -167.87% | 50.28% | 293.15% | 73.65% | -1551.78% | 493.33% | -154.88% | ||||
qoq | 176.42% | -164.91% | -150.70% | -13.76% | -19.33% | -197.50% | -193.14% | 8.24% | 8.91% | 39.02% | -21.04% | 17.01% | -420.67% | -148.02% | -40.31% | -37.26% | 14.43% | 9.91% | 31.55% | -21.47% | 2263.73% | -93.99% | -23.62% | 4.10% | 17.57% | 1.87% | -28.37% | 11.24% | 14.25% | 19.07% | -21.01% | -11.74% | -147.83% | -319.95% | 15.89% | 7.78% | 8.43% | 2.84% | -185.46% | -230.88% | 7.18% | 85.07% | -27.46% | -147.17% | -337.30% | 384.19% | -67.96% | 294.37% | -3.02% | -144.78% | |
operating margin % | -160.96% | -29.34% | 25.59% | -165.27% | -323.10% | -273.02% | 48.95% | -538.86% | -590.40% | -460.39% | -341.46% | -342.28% | -156.87% | 16.39% | -59.80% | -160.76% | -600.29% | -411.65% | -338.32% | -130.96% | -303.85% | -4.12% | -197.97% | -233.55% | -332.15% | -153.44% | -202.47% | -500.04% | -492.83% | -263.89% | -168.30% | -235.29% | -1069.44% | 68.90% | -2869.75% | -2471.73% | -1859.27% | -690.13% | -1052.69% | 49.70% | -1076.35% | -349.49% | -105.19% | -317.00% | 63.32% | -347.32% | -21.37% | -132.97% | -21.12% | -21.50% | 35.38% |
interest and other income | 1,554,000 | 1,437,000 | 1,528,000 | 1,414,000 | 1,679,000 | 2,086,000 | 2,118,000 | 2,523,000 | 2,693,000 | 3,282,000 | 3,056,000 | 2,275,000 | 1,073,000 | ||||||||||||||||||||||||||||||||||||||
interest and other expense | -4,889,000 | -4,272,000 | -3,342,000 | -802,000 | -91,000 | 24,000 | -6,000 | -1,133,000 | |||||||||||||||||||||||||||||||||||||||||||
net income | -36,774,000 | -14,155,000 | 16,822,000 | -36,251,000 | -41,036,000 | -15,421,000 | 56,309,000 | -55,664,000 | -52,190,000 | -46,072,000 | 17,554,000 | 57,469,000 | -38,009,000 | 12,802,000 | -24,813,000 | -41,304,000 | -66,443,000 | -58,022,000 | -52,886,000 | -39,935,000 | -51,272,000 | -2,087,000 | -36,043,000 | -46,885,000 | -44,724,000 | -30,396,000 | -44,631,000 | -31,767,000 | -45,017,000 | -44,644,000 | -34,029,000 | -43,244,000 | -49,536,000 | 105,727,000 | -47,043,000 | -40,654,000 | -37,655,000 | -34,783,000 | -33,846,000 | 40,464,000 | -30,363,000 | ||||||||||
yoy | -10.39% | -8.21% | -70.13% | -34.88% | -21.37% | -66.53% | 220.78% | -196.86% | 37.31% | -459.88% | -170.75% | -239.14% | -42.79% | -122.06% | -53.08% | 3.43% | 29.59% | 2680.16% | 46.73% | -14.82% | 14.64% | -93.13% | -19.24% | 47.59% | -0.65% | -31.91% | 31.16% | -26.54% | -9.12% | -142.23% | -27.66% | 6.37% | 31.55% | -403.96% | 38.99% | -200.47% | 24.02% | ||||||||||||||
qoq | 159.80% | -184.15% | -146.40% | -11.66% | 166.10% | -127.39% | -201.16% | 6.66% | 13.28% | -362.46% | -69.45% | -251.20% | -396.90% | -151.59% | -39.93% | -37.84% | 14.51% | 9.71% | 32.43% | -22.11% | 2356.73% | -94.21% | -23.12% | 4.83% | 47.14% | -31.89% | 40.49% | -29.43% | 0.84% | 31.19% | -21.31% | -12.70% | -146.85% | -324.75% | 15.72% | 7.96% | 8.26% | 2.77% | -183.64% | -233.27% | |||||||||||
net income margin % | -177.01% | -34.33% | 23.09% | -162.99% | -311.07% | -79.68% | 50.86% | -515.55% | -573.26% | -429.78% | 168.84% | 437.49% | -155.16% | 17.51% | -59.46% | -158.82% | -598.53% | -410.14% | -337.67% | -129.84% | -303.73% | -3.96% | -197.46% | -231.45% | -326.88% | -120.66% | -238.15% | -299.89% | -465.92% | -282.66% | -163.62% | -229.61% | -1055.08% | 69.39% | -2828.80% | -2440.22% | -1832.36% | -681.22% | -1039.82% | 50.16% | -1066.87% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
other comprehensive loss: | |||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on investments | -59,000 | -5,000 | -80,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive loss | -36,833,000 | -36,257,000 | -41,041,000 | -52,219,000 | -37,996,000 | 12,910,000 | -24,600,000 | -41,347,000 | -58,080,000 | -52,890,000 | -39,945,000 | -51,254,000 | -2,096,000 | -36,058,000 | -46,940,000 | -44,668,000 | -30,403,000 | -44,642,000 | -31,733,000 | -45,014,000 | -44,647,000 | -34,047,000 | -43,204,000 | -49,497,000 | 105,651,000 | -46,987,000 | -37,681,000 | ||||||||||||||||||||||||
basic and diluted net loss per common share | -580 | -570 | -650 | -840 | -610 | 210 | -400 | -670 | -1,080 | -950 | -860 | -660 | -900 | 20 | -660 | -940 | -910 | -620 | -910 | -650 | -990 | -1,060 | -810 | -1,030 | -1,340 | 2,960 | -1,280 | -1,080 | -440 | ||||||||||||||||||||||
basic and diluted weighted-average common shares outstanding | 63,449,780,000 | 63,155,096,000 | 63,136,057,000 | 62,965,415,000 | 62,621,185,000 | 62,290,538,000 | 61,929,198,000 | 61,809,817,000 | 61,433,124,000 | 61,459,831,000 | 61,384,943,000 | 61,324,163,000 | 59,944,717,000 | 61,169,754,000 | 60,068,315,000 | 57,202,846,000 | 54,463,412,000 | 50,018,462,000 | 49,012,663,000 | 48,902,766,000 | 48,845,234,000 | 45,606,651,000 | 42,239,327,000 | 42,153,813,000 | 36,936,560,000 | 36,779,305,000 | 34,958,228,000 | ||||||||||||||||||||||||
product sales | 2,156,000 | 4,161,000 | 5,248,000 | 4,861,000 | 4,692,000 | 4,695,000 | 5,062,000 | 3,490,000 | 4,104,000 | 4,371,000 | 4,672,000 | ||||||||||||||||||||||||||||||||||||||||
government agreements | 206,000 | 566,000 | 493,000 | 358,000 | 462,000 | 345,000 | 466,000 | 283,000 | 468,000 | 547,000 | 480,000 | ||||||||||||||||||||||||||||||||||||||||
cost of product sales | 233,000 | 168,000 | 176,000 | 270,000 | 163,000 | 85,000 | 258,000 | 113,000 | 116,000 | 3,007,000 | 180,000 | 48,000 | 947,000 | 1,665,000 | 22,000 | 17,000 | |||||||||||||||||||||||||||||||||||
selling, general and administrative | 9,235,000 | 9,905,000 | 9,302,000 | 10,718,000 | 27,810,000 | 14,104,000 | 14,423,000 | 14,709,000 | 12,560,000 | 12,409,000 | 13,692,000 | 13,527,000 | 13,672,000 | 15,355,000 | 13,669,000 | 16,253,000 | 15,583,000 | 17,161,000 | 15,234,000 | 15,036,000 | |||||||||||||||||||||||||||||||
income before income taxes | -14,932,000 | 16,822,000 | -36,146,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
income tax provision | 26,250 | 105,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income: | |||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on investments | 27,000 | 12,000 | -6,000 | -10,000 | 38,000 | 11,000 | -29,000 | 29,000 | 38,000 | 13,000 | 108,000 | 213,000 | -43,000 | -222,000 | -58,000 | -4,000 | -10,000 | 18,000 | -9,000 | -15,000 | -55,000 | 56,000 | -7,000 | -11,000 | 34,000 | 3,000 | -3,000 | -18,000 | 40,000 | 39,000 | 13,750 | 56,000 | 25,000 | -26,000 | 5,750 | -41,000 | 7,000 | 57,000 | |||||||||||||
comprehensive income | -15,116,000 | 16,834,000 | -12,881,250 | 56,347,000 | -55,653,000 | 9,246,000 | 17,592,000 | 57,389,000 | -66,665,000 | -40,629,000 | -5,930,500 | -33,887,000 | 40,471,000 | -30,306,000 | |||||||||||||||||||||||||||||||||||||
net income per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -240 | 270 | -205 | 900 | -890 | 150 | 280 | 930 | |||||||||||||||||||||||||||||||||||||||||||
diluted | -240 | 270 | -205 | 900 | -890 | 150 | 280 | 920 | |||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 63,233,266,000 | 62,744,005,000 | 62,663,677,000 | 61,980,680,000 | 61,880,096,000 | ||||||||||||||||||||||||||||||||||||||||||||||
diluted | 63,283,624,000 | 62,865,841,000 | 62,663,677,000 | 62,244,602,000 | 62,261,646,000 | ||||||||||||||||||||||||||||||||||||||||||||||
gain on royalty monetization arrangement | 50,000,000 | 100,930,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -774,000 | -656,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other income | 819,000 | 142,000 | 504,000 | 195,000 | 214,000 | 101,000 | 344,000 | 21,000 | 83,000 | 92,000 | 425,000 | 721,000 | 8,259,000 | -6,687,000 | 21,202,000 | 2,600,000 | -2,966,000 | 975,000 | 1,070,000 | 674,000 | 758,000 | 681,000 | 525,000 | 553,000 | 455,000 | 419,000 | 370,000 | 270,000 | 130,000 | 1,000 | -86,000 | -3,000 | 1,000 | 1,000 | 409 | 467 | -553,612 | ||||||||||||||
revenue from collaborative and other agreements | 7,093,000 | 8,956,000 | 11,986,000 | 27,168,000 | 15,184,000 | 51,746,000 | 17,415,000 | 15,636,000 | 12,967,000 | 24,556,000 | 17,984,000 | 9,987,000 | 10,917,500 | 20,617,000 | 18,552,000 | ||||||||||||||||||||||||||||||||||||
product revenue | 3,580,000 | 4,668,000 | 3,591,000 | 3,203,000 | 887,000 | ||||||||||||||||||||||||||||||||||||||||||||||
revenue from government agreements | 428,000 | 523,000 | 85,000 | 386,000 | 810,000 | 945,000 | 838,000 | 4,621,000 | 715,000 | 636,000 | 757,000 | 606,000 | 165,000 | 820,000 | 181,000 | 282,000 | 194,000 | 278,000 | 587,000 | 585,000 | 777,000 | 928,000 | 1,241,000 | 953,000 | |||||||||||||||||||||||||||
revenue from collaborative agreements | 9,497,000 | 4,501,000 | 152,081,000 | 1,076,000 | 1,081,000 | 1,278,000 | 4,178,000 | 2,014,000 | 1,893,000 | ||||||||||||||||||||||||||||||||||||||||||
basic net income per common share | -1,140 | -172.5 | -970 | 1,170 | -880 | 67.5 | -460 | -710 | 1,530 | -177.5 | -140 | 0.14 | |||||||||||||||||||||||||||||||||||||||
diluted net income per common share | -1,140 | -172.5 | -970 | 1,120 | -880 | 62.5 | -460 | -710 | 1,420 | -177.5 | -140 | 0.01 | |||||||||||||||||||||||||||||||||||||||
basic weighted-average common shares outstanding | 35,784,804,000 | 34,766,440,000 | 34,616,197,000 | 34,503,845,000 | 33,339,163,000 | 30,059,329,000 | 29,415,768,000 | 27,751,437,000 | |||||||||||||||||||||||||||||||||||||||||||
diluted weighted-average common shares outstanding | 35,784,804,000 | 34,766,440,000 | 36,017,411,000 | 34,503,845,000 | 33,339,163,000 | 30,059,329,000 | 31,684,174,000 | 27,751,437,000 | |||||||||||||||||||||||||||||||||||||||||||
revenue from collaborative research | 78,497,000 | 22,861,000 | 14,681,000 | 5,598,000 | 71,165,000 | 5,378,000 | 18,283,000 | 9,202,000 | 14,400,679 | 14,737,129 | 20,111,173 | ||||||||||||||||||||||||||||||||||||||||
grant revenue | 2,176,000 | 308,000 | 1,118,000 | 114,000 | 98,000 | 99,000 | 18,000 | 317,918 | 169,307 | 120,895 | |||||||||||||||||||||||||||||||||||||||||
net comprehensive income | 2,077,750 | -15,442,000 | -21,376,000 | 45,129,000 | -19,018,000 | -3,928,000 | -3,108,335 | -3,204,984 | 6,603,982 | ||||||||||||||||||||||||||||||||||||||||||
net comprehensive loss | -12,259,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding, basic and diluted | 27,651,297,000 | 26,262,356 | |||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per common share | -0.12 | ||||||||||||||||||||||||||||||||||||||||||||||||||
basic weighted-average number of common shares | 6,847,697 | 1,184,507 | |||||||||||||||||||||||||||||||||||||||||||||||||
diluted weighted-average number of common shares | 6,847,697 | 21,242,978 |
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 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 66,517,000 | 57,217,000 | 80,129,000 | 130,686,000 | 145,570,000 | 182,840,000 | 179,625,000 | 83,932,000 | 80,355,000 | 100,956,000 | 89,898,000 | 108,758,000 | 224,264,000 | 108,884,000 | 83,993,000 | 21,469,000 | 47,328,000 | 123,469,000 | 190,531,000 | 188,970,000 | 218,496,000 | 181,131,000 | 201,637,000 | 196,532,000 | 93,056,000 | 126,472,000 | 156,593,000 | 180,316,000 | 238,641,000 | 220,128,000 | 201,807,000 | 238,661,000 | 200,448,000 | 211,727,000 | 90,884,000 | 116,627,000 | 40,518,000 | 84,098,000 | 109,901,000 | 62,267,000 | 151,952,000 | 196,172,000 | 365,767,000 | 235,027,000 | 263,134,000 | 157,591,000 | 179,191,000 | 194,014,000 | 198,721,816 | 116,481,409 | 33,569,198 |
marketable securities | 87,712,000 | 132,696,000 | 66,268,000 | 45,800,000 | 8,571,000 | 18,827,000 | 20,738,000 | 56,440,000 | 103,882,000 | 128,849,000 | 166,534,000 | 131,589,000 | 17,392,000 | 45,462,000 | 39,623,000 | 112,271,000 | 136,658,000 | 120,147,000 | 108,367,000 | 108,346,000 | 124,681,000 | 91,400,000 | 79,022,000 | 36,267,000 | 77,793,000 | 89,284,000 | 97,823,000 | 91,820,000 | 81,750,000 | 12,735,000 | 58,336,000 | 62,233,000 | 59,633,000 | 93,394,000 | 112,763,000 | 127,033,000 | 202,585,000 | 192,898,000 | 201,222,000 | 203,357,000 | 152,496,000 | 142,877,000 | |||||||||
accounts receivable | 10,425,000 | 13,373,000 | 69,230,000 | 12,532,000 | 10,543,000 | 4,309,000 | 8,750,000 | 6,191,000 | 7,219,000 | 10,367,000 | 25,311,000 | 6,410,000 | 36,160,000 | 56,222,000 | 13,837,000 | 18,385,000 | 14,905,000 | 10,386,000 | 13,759,000 | 45,248,000 | 7,148,000 | 23,081,000 | 18,777,000 | 19,205,000 | 11,806,000 | 12,744,000 | 9,503,000 | 5,613,000 | 6,115,000 | 29,583,000 | 20,970,000 | 17,836,000 | 7,281,000 | 13,643,000 | 2,194,000 | 1,991,000 | 2,093,000 | 2,764,000 | 3,008,000 | 78,375,000 | 2,512,000 | 1,224,000 | 2,744,000 | 4,334,000 | 1,719,000 | 2,935,000 | 5,315,000 | 2,645,000 | 1,745,740 | 2,004,019 | 2,281,282 |
inventory | 9,498,000 | 7,910,000 | 8,750,000 | 9,275,000 | 9,426,000 | 3,244,000 | 1,115,000 | 1,248,000 | 1,221,000 | 1,066,000 | 1,443,000 | 1,409,000 | 1,451,000 | 1,086,000 | 2,949,000 | 4,598,000 | 4,388,000 | 3,979,000 | 6,476,000 | 6,172,000 | |||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 8,371,000 | 8,745,000 | 7,714,000 | 6,652,000 | 7,978,000 | 11,514,000 | 9,839,000 | 9,273,000 | 9,871,000 | 9,946,000 | 8,510,000 | 6,475,000 | 9,718,000 | 10,161,000 | 9,273,000 | 12,559,000 | 14,712,000 | 21,170,000 | 18,062,000 | 17,956,000 | 18,222,000 | 16,982,000 | 10,632,000 | 8,192,000 | 12,630,000 | 11,285,000 | |||||||||||||||||||||||||
total current assets | 182,523,000 | 219,941,000 | 232,091,000 | 204,945,000 | 182,088,000 | 217,490,000 | 222,196,000 | 156,951,000 | 202,575,000 | 251,339,000 | 291,319,000 | 254,675,000 | 288,943,000 | 222,180,000 | 147,812,000 | 167,633,000 | 218,201,000 | 279,560,000 | 334,698,000 | 366,996,000 | 374,719,000 | 312,594,000 | 310,068,000 | 260,196,000 | 195,285,000 | 239,785,000 | 276,233,000 | 287,597,000 | 335,033,000 | 269,124,000 | 285,642,000 | 322,054,000 | 271,039,000 | 322,298,000 | 209,466,000 | 250,114,000 | 251,007,000 | 283,947,000 | 316,286,000 | 348,444,000 | 309,266,000 | 342,384,000 | 370,495,000 | 242,427,000 | 268,470,000 | 164,737,000 | 186,959,000 | 198,759,000 | 202,404,061 | 119,457,133 | 36,953,929 |
property, equipment and software | 11,493,000 | 12,625,000 | 13,975,000 | 15,364,000 | 16,877,000 | 18,100,000 | 19,100,000 | 20,383,000 | 21,296,000 | 21,847,000 | 22,634,000 | 24,091,000 | 26,783,000 | 29,575,000 | 31,993,000 | 34,022,000 | 36,034,000 | 37,676,000 | 38,684,000 | 39,395,000 | 40,475,000 | 42,225,000 | 41,423,000 | 43,887,000 | 46,318,000 | 48,211,000 | 49,966,000 | 52,295,000 | 54,818,000 | 56,712,000 | 58,649,000 | 57,491,000 | 49,983,000 | ||||||||||||||||||
operating lease right-of-use assets | 22,481,000 | 22,895,000 | 23,305,000 | 23,710,000 | 24,110,000 | 24,509,000 | 22,011,000 | 22,617,000 | 23,229,000 | 23,846,000 | 24,632,000 | 25,501,000 | 26,394,000 | 27,335,000 | |||||||||||||||||||||||||||||||||||||
other non current assets | 1,376,000 | 1,385,000 | 1,392,000 | 1,397,000 | 1,490,000 | 1,556,000 | 1,185,000 | 1,186,000 | 1,185,000 | 1,386,000 | 1,387,000 | 1,386,000 | 1,378,000 | 1,378,000 | 15,542,000 | 16,388,000 | 17,210,000 | 18,009,000 | |||||||||||||||||||||||||||||||||
total assets | 217,873,000 | 256,846,000 | 270,763,000 | 245,416,000 | 224,565,000 | 261,655,000 | 264,492,000 | 201,137,000 | 248,285,000 | 298,418,000 | 339,972,000 | 305,653,000 | 343,498,000 | 280,468,000 | 195,347,000 | 218,043,000 | 271,445,000 | 335,245,000 | 392,160,000 | 425,911,000 | 435,445,000 | 378,743,000 | 374,380,000 | 327,592,000 | 265,413,000 | 312,501,000 | 351,451,000 | 383,677,000 | 414,638,000 | 332,130,000 | 355,356,000 | 386,891,000 | 326,078,000 | 373,883,000 | 241,845,000 | 274,846,000 | 274,721,000 | 311,263,000 | 339,864,000 | 368,850,000 | 325,657,000 | 359,269,000 | 384,089,000 | 254,203,000 | 278,070,000 | 173,886,000 | 193,625,000 | 205,720,000 | 210,172,713 | 125,782,381 | 41,975,907 |
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 4,287,000 | 4,787,000 | 5,940,000 | 4,657,000 | 6,617,000 | 5,013,000 | 6,613,000 | 5,236,000 | 10,694,000 | 6,443,000 | 3,303,000 | 3,795,000 | 3,759,000 | 4,899,000 | 4,619,000 | 2,609,000 | 3,731,000 | 15,500,000 | 6,170,000 | 9,818,000 | 10,346,000 | 8,031,000 | 4,380,000 | 2,766,000 | 1,956,000 | 4,308,000 | 2,543,000 | 857,000 | 925,000 | 4,005,000 | 986,000 | 1,767,000 | 10,266,000 | 2,451,000 | 1,680,000 | 2,088,000 | 1,515,000 | 3,995,000 | 1,374,000 | 1,150,000 | 1,118,000 | 2,967,000 | 2,541,000 | 1,853,000 | 1,444,000 | 1,669,000 | 4,388,000 | 3,977,000 | 5,133,050 | 3,169,034 | 1,798,228 |
accrued expenses and other current liabilities | 18,446,000 | 22,230,000 | 23,087,000 | 21,349,000 | 27,837,000 | 29,334,000 | 24,644,000 | 24,446,000 | 18,148,000 | 24,239,000 | 25,478,000 | 27,528,000 | 28,188,000 | 28,998,000 | 33,321,000 | 31,763,000 | 32,967,000 | 33,755,000 | 41,859,000 | 39,174,000 | 34,965,000 | 34,198,000 | 32,674,000 | 30,475,000 | 25,060,000 | 27,139,000 | |||||||||||||||||||||||||
deferred revenue | 67,993,000 | 10,921,000 | 10,302,000 | 7,872,000 | 15,620,000 | 16,319,000 | 23,308,000 | 23,818,000 | 22,837,000 | 21,651,000 | 18,584,000 | 9,671,000 | 9,249,000 | 9,988,000 | 7,085,000 | 11,565,000 | 25,562,000 | 20,646,000 | 16,314,000 | 16,565,000 | 3,520,000 | 4,456,000 | 9,259,000 | 9,267,000 | 9,506,000 | 10,700,000 | 23,571,000 | 14,449,000 | 18,085,000 | 21,721,000 | 7,377,000 | 7,999,000 | 8,121,000 | 7,202,000 | 3,202,000 | 3,202,000 | 4,261,000 | 4,261,000 | 3,783,000 | 4,578,000 | 4,919,000 | 5,866,000 | 7,163,000 | 10,186,000 | 12,382,000 | 14,248,000 | 15,617,000 | ||||
lease liabilities | 5,214,000 | 5,177,000 | 5,141,000 | 5,122,000 | 5,367,000 | 4,864,000 | 4,744,000 | 4,406,000 | 4,085,000 | 3,775,000 | 3,926,000 | 4,161,000 | 4,418,000 | 4,726,000 | 5,021,000 | 4,940,000 | 4,837,000 | 4,677,000 | 4,521,000 | 4,367,000 | 4,212,000 | 3,988,000 | 3,808,000 | 3,386,000 | 3,088,000 | 3,020,000 | 2,956,000 | 3,644,000 | 3,734,000 | ||||||||||||||||||||||
total current liabilities | 95,940,000 | 43,115,000 | 44,470,000 | 39,000,000 | 55,441,000 | 55,530,000 | 59,309,000 | 57,906,000 | 55,764,000 | 56,108,000 | 51,291,000 | 45,155,000 | 45,614,000 | 48,611,000 | 50,046,000 | 50,877,000 | 67,097,000 | 74,578,000 | 68,864,000 | 69,924,000 | 53,043,000 | 50,673,000 | 50,121,000 | 45,894,000 | 39,610,000 | 45,167,000 | 57,634,000 | 49,535,000 | 51,771,000 | 59,940,000 | 48,025,000 | 48,027,000 | 49,956,000 | 49,755,000 | 32,438,000 | 29,889,000 | 26,552,000 | 27,302,000 | 22,052,000 | 19,529,000 | 17,807,000 | 23,288,000 | 22,387,000 | 23,847,000 | 24,128,000 | 27,094,000 | 25,988,000 | 29,872,000 | 29,384,741 | 28,821,571 | 25,265,811 |
liability related to future royalties | 68,713,000 | 70,000,000 | 70,256,000 | 70,260,000 | 100,222,000 | ||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue, net of current portion | 55,503,000 | 55,840,000 | 55,745,000 | 55,938,000 | 55,503,000 | 55,503,000 | 55,503,000 | 56,182,000 | 59,243,000 | 64,260,000 | 58,538,000 | 58,006,000 | 59,480,000 | 5,084,000 | 6,163,000 | 6,364,000 | 9,575,000 | 13,476,000 | 7,260,000 | 6,926,000 | 5,778,000 | 6,819,000 | 8,100,000 | 9,153,000 | 10,037,000 | 15,413,000 | 17,207,000 | 19,001,000 | 14,134,000 | 15,948,000 | 17,762,000 | 13,637,000 | 8,438,000 | 9,238,000 | 8,979,000 | 10,045,000 | 9,794,000 | 10,740,000 | 11,685,000 | 12,631,000 | 11,889,000 | 12,722,000 | 14,389,000 | 16,472,000 | 19,052,000 | 23,912,000 | 17,160,723 | 7,135,687 | 8,812,342 | ||
lease liabilities, net of current portion | 31,295,000 | 31,585,000 | 31,868,000 | 32,125,000 | 32,099,000 | 32,597,000 | 29,356,000 | 29,651,000 | 29,927,000 | 30,196,000 | 30,183,000 | 30,158,000 | 30,130,000 | 30,106,000 | 17,001,000 | 18,264,000 | 19,512,000 | 20,791,000 | 22,025,000 | 23,208,000 | 24,353,000 | 25,260,000 | 24,651,000 | 25,653,000 | 26,615,000 | 27,553,000 | 28,582,000 | 24,278,000 | 25,043,000 | ||||||||||||||||||||||
other non current liabilities | 727,000 | 1,052,000 | 1,328,000 | 1,668,000 | 1,968,000 | 1,968,000 | 258,000 | 258,000 | 258,000 | 258,000 | 258,000 | 258,000 | 258,000 | 258,000 | 258,000 | 258,000 | 258,000 | 258,000 | 258,000 | 258,000 | 258,000 | 1,442,000 | 515,000 | ||||||||||||||||||||||||||||
total liabilities | 196,675,000 | 201,255,000 | 203,762,000 | 198,798,000 | 145,446,000 | 145,598,000 | 144,426,000 | 143,318,000 | 142,131,000 | 145,805,000 | 145,992,000 | 134,109,000 | 234,230,000 | 138,455,000 | 72,389,000 | 75,562,000 | 93,231,000 | 95,627,000 | 100,722,000 | 106,866,000 | 84,914,000 | 82,859,000 | 82,795,000 | 79,808,000 | 74,840,000 | 81,873,000 | 96,253,000 | 89,226,000 | 94,021,000 | 89,253,000 | 72,712,000 | 74,855,000 | 78,802,000 | 74,645,000 | 52,380,000 | 43,498,000 | 40,083,000 | 42,512,000 | 39,762,000 | 38,874,000 | 39,402,000 | 45,932,000 | 44,763,000 | 42,514,000 | 47,077,000 | 52,600,000 | 54,537,000 | 63,741,000 | 56,953,525 | 46,867,913 | 46,024,321 |
stockholders' equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 636,000 | 633,000 | 633,000 | 632,000 | 631,000 | 628,000 | 627,000 | 627,000 | 626,000 | 621,000 | 620,000 | 619,000 | 618,000 | 617,000 | 615,000 | 615,000 | 613,000 | 613,000 | 613,000 | 601,000 | 600,000 | 562,000 | 562,000 | 534,000 | 492,000 | 490,000 | 489,000 | 489,000 | 488,000 | 424,000 | 422,000 | 422,000 | 370,000 | 369,000 | 368,000 | 367,000 | 350,000 | 349,000 | 348,000 | 347,000 | 345,000 | 343,000 | 342,000 | 301,000 | 300,000 | 280,000 | 278,000 | 277,000 | 274,990 | 251,775 | 21,246 |
additional paid-in capital | 1,301,701,000 | 1,299,264,000 | 1,296,546,000 | 1,292,998,000 | 1,289,243,000 | 1,285,143,000 | 1,273,722,000 | 1,267,822,000 | 1,260,505,000 | 1,254,750,000 | 1,250,074,000 | 1,245,231,000 | 1,240,345,000 | 1,235,095,000 | 1,228,952,000 | 1,223,875,000 | 1,218,263,000 | 1,213,002,000 | 1,206,742,000 | 1,181,471,000 | 1,173,013,000 | 1,067,150,000 | 1,060,755,000 | 980,924,000 | 876,815,000 | 872,204,000 | 866,372,000 | 860,983,000 | 855,417,000 | 732,727,000 | 727,849,000 | 723,196,000 | 615,284,000 | 611,270,000 | 607,191,000 | 602,085,000 | 564,766,000 | 561,198,000 | 557,667,000 | 553,655,000 | 550,407,000 | 547,185,000 | 544,719,000 | 401,681,000 | 399,629,000 | 335,071,000 | 333,838,000 | 332,802,000 | 331,785,771 | 254,453,673 | 165,569,134 |
accumulated other comprehensive income | -27,000 | 5,000 | -7,000 | -1,000 | 14,000 | -34,000 | -72,000 | 8,000 | -61,000 | -3,000 | 1,000 | 11,000 | -7,000 | 2,000 | 17,000 | 72,000 | 16,000 | 23,000 | 34,000 | 17,000 | 18,000 | 59,000 | 52,000 | ||||||||||||||||||||||||||||
accumulated deficit | -1,281,112,000 | -1,244,338,000 | -1,230,183,000 | -1,247,005,000 | -1,210,754,000 | -1,169,718,000 | -1,154,297,000 | -1,210,606,000 | -1,154,942,000 | -1,102,752,000 | -1,056,680,000 | -1,074,234,000 | -1,131,703,000 | -1,093,694,000 | -1,106,496,000 | -1,081,683,000 | -1,040,379,000 | -973,936,000 | -915,914,000 | -863,028,000 | -823,093,000 | -771,821,000 | -769,734,000 | -733,691,000 | -686,806,000 | -642,082,000 | -611,686,000 | -567,055,000 | -535,288,000 | -490,271,000 | -445,627,000 | -411,599,000 | -368,355,000 | -312,340,000 | -418,067,000 | -371,024,000 | -330,370,000 | -292,714,000 | -257,931,000 | -224,085,000 | -264,549,000 | -234,186,000 | -205,735,000 | -190,293,000 | -168,917,000 | -214,046,000 | -195,028,000 | -191,100,000 | -178,841,573 | -175,733,238 | -172,528,254 |
total stockholders' equity | 21,198,000 | 55,591,000 | 67,001,000 | 46,618,000 | 79,119,000 | 116,057,000 | 120,066,000 | 57,819,000 | 106,154,000 | 152,613,000 | 193,980,000 | 171,544,000 | 109,268,000 | 142,013,000 | 122,958,000 | 142,481,000 | 178,214,000 | 239,618,000 | 291,438,000 | 319,045,000 | 350,531,000 | 295,884,000 | 291,585,000 | 247,784,000 | 190,573,000 | 230,628,000 | 255,198,000 | 294,451,000 | 320,617,000 | 242,877,000 | 282,644,000 | 312,036,000 | 247,276,000 | 299,238,000 | 189,465,000 | 231,348,000 | 234,638,000 | 268,751,000 | 300,102,000 | 329,976,000 | 286,255,000 | 313,337,000 | 339,326,000 | 211,689,000 | 230,993,000 | ||||||
total liabilities and stockholders' equity | 217,873,000 | 256,846,000 | 270,763,000 | 245,416,000 | 224,565,000 | 261,655,000 | 264,492,000 | 201,137,000 | 248,285,000 | 298,418,000 | 339,972,000 | 305,653,000 | 343,498,000 | 280,468,000 | 195,347,000 | 218,043,000 | 271,445,000 | 335,245,000 | 392,160,000 | 425,911,000 | 435,445,000 | 378,743,000 | 374,380,000 | 327,592,000 | 265,413,000 | 312,501,000 | 351,451,000 | 383,677,000 | 414,638,000 | 332,130,000 | 355,356,000 | 386,891,000 | 326,078,000 | 373,883,000 | 241,845,000 | 274,846,000 | 274,721,000 | 311,263,000 | 339,864,000 | 368,850,000 | 325,657,000 | 359,269,000 | 384,089,000 | 254,203,000 | 278,070,000 | ||||||
accumulated other comprehensive gain | 32,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -24,000 | -35,000 | -6,000 | -5,000 | -113,000 | -326,000 | -283,000 | -3,000 | -23,000 | -61,000 | -27,000 | -80,000 | -108,000 | -82,000 | -5,000 | ||||||||||||||||||||||||||||||||||||
other assets | 18,778,000 | 19,520,000 | 20,251,000 | 23,924,000 | 22,889,000 | 23,509,000 | 23,810,000 | 24,505,000 | 25,252,000 | 43,785,000 | 24,787,000 | 6,294,000 | 11,065,000 | 7,346,000 | 1,596,000 | 1,602,000 | 1,541,000 | 1,553,000 | 1,360,000 | 1,369,000 | 2,104,000 | 2,112,000 | 2,044,000 | 2,044,000 | 2,064,000 | 2,064,000 | 2,064,000 | 2,064,000 | 733,000 | 1,114,000 | 2,279,513 | 885,166 | 147,246 | ||||||||||||||||||
other non-current liabilities | 2,245,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent | 1,018,000 | 1,010,000 | 905,000 | 905,000 | 1,048,000 | 1,165,000 | 1,160,000 | 1,308,000 | 1,319,000 | ||||||||||||||||||||||||||||||||||||||||||
deferred rent, net of current portion | 10,312,000 | 10,553,000 | 10,880,000 | 11,084,000 | 11,253,000 | 11,504,000 | 4,371,000 | 4,552,000 | 4,867,000 | ||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | 12,019,000 | 9,616,000 | 8,309,000 | 6,406,000 | 4,315,000 | 3,173,000 | 3,328,000 | 3,151,000 | 3,261,000 | 4,008,000 | 5,018,000 | 3,483,000 | 1,311,000 | 3,782,000 | 1,703,000 | 1,806,000 | 1,984,000 | 3,066,000 | 3,617,000 | 4,211,000 | 2,453,000 | 2,100,000 | 1,936,505 | 971,705 | 1,103,449 | ||||||||||||||||||||||||||
other current assets | 295,000 | 232,000 | 218,000 | 272,000 | 214,000 | 151,000 | 349,000 | 383,000 | 364,000 | 455,000 | 793,000 | 704,000 | 844,000 | 663,000 | 603,000 | 305,000 | |||||||||||||||||||||||||||||||||||
accrued expenses | 28,389,000 | 30,410,000 | 28,852,000 | 33,021,000 | 38,477,000 | 37,181,000 | 30,489,000 | 38,581,000 | 25,501,000 | 22,319,000 | 17,957,000 | 16,134,000 | 15,370,000 | 12,342,000 | 9,687,000 | 11,708,000 | 9,120,000 | 8,305,000 | 7,001,000 | 7,930,000 | 4,031,000 | 3,310,000 | 2,735,153 | 3,583,552 | 939,811 | ||||||||||||||||||||||||||
other current liabilities | 175,000 | 175,000 | 175,000 | 175,000 | |||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 175,000 | 175,000 | 175,000 | 175,000 | 175,000 | 727,000 | 727,000 | 727,000 | 727,000 | 1,605,000 | 1,605,000 | 1,605,000 | 1,605,000 | 363,000 | |||||||||||||||||||||||||||||||||||||
lease exit liability | 298,000 | 715,000 | 1,120,000 | 1,511,000 | 1,593,000 | 1,525,000 | 1,459,000 | 2,083,000 | 2,020,000 | 1,958,000 | 1,898,000 | 1,696,000 | 1,642,000 | 1,589,000 | 8,378,184 | ||||||||||||||||||||||||||||||||||||
property and equipment | 53,443,000 | 30,838,000 | 23,179,000 | 17,376,000 | 17,961,000 | 18,473,000 | 18,294,000 | 14,347,000 | 14,841,000 | 11,530,000 | 9,412,000 | 7,236,000 | 6,785,000 | 5,633,000 | 5,442,000 | 5,084,289 | 5,035,232 | 4,469,882 | |||||||||||||||||||||||||||||||||
marketable securities, non-current | 4,978,000 | 7,986,000 | 3,001,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
lease exit liability, net of current portion | 298,000 | 715,000 | 1,120,000 | 2,142,000 | 2,693,000 | 3,215,000 | 3,725,000 | 5,914,000 | 6,364,000 | 6,789,000 | 7,204,000 | 7,609,524 | 8,006,428 | ||||||||||||||||||||||||||||||||||||||
deferred rent liability | 6,474,000 | 6,758,000 | 7,041,000 | 7,320,000 | 7,272,000 | 2,220,000 | 2,646,000 | 2,670,000 | 2,708,000 | 2,753,000 | 2,798,537 | 2,904,227 | 2,888,688 | ||||||||||||||||||||||||||||||||||||||
restricted cash | 300,000 | 300,000 | 300,000 | 300,000 | 405,000 | 404,850 | 404,850 | 404,850 | |||||||||||||||||||||||||||||||||||||||||||
treasury stock | -19,000 | -19,000 | -57,742 | -57,742 | |||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 121,286,000 | 139,088,000 | 141,979,000 | 153,219,188 | 78,914,468 | -4,048,414 | |||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 173,886,000 | 193,625,000 | 205,720,000 | 210,172,713 | 125,782,381 | 41,975,907 | |||||||||||||||||||||||||||||||||||||||||||||
lease exit liability – current | 1,538,000 | 1,487,854 | 1,229,454 | ||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue – current | 20,684,000 | 19,665,764 | 21,298,318 | ||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities – current | 363,000 | 362,920 | |||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||
lease exit liability—current | 1,438,742 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue—current | 20,267,323 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities—current | 362,920 | ||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock warrant liability | 679,296 | ||||||||||||||||||||||||||||||||||||||||||||||||||
series a-1 convertible preferred stock, 0.01 par value—26,874,792 shares authorized, issued and outstanding at december 31, 2012 with an aggregate liquidation preference of 27,000,000; no shares outstanding at december 31, 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||||
series a-2 convertible preferred stock, 0.01 par value—7,364,582 shares authorized, issued and outstanding at december 31, 2012 with an aggregate liquidation preference of 7,000,000; no shares outstanding at december 31, 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||||
series b convertible preferred stock, 0.01 par value—71,401,237 shares authorized, issued and outstanding at december 31, 2012 with an aggregate liquidation preference of 31,000,000; no shares outstanding at december 31, 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||||
series c convertible preferred stock, 0.01 par value—110,952,217 shares authorized, issued and outstanding at december 31, 2012 with an aggregate liquidation preference of 45,000,000; no shares outstanding at december 31, 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||||
series d-1 convertible preferred stock, 0.01 par value—30,000,000 shares authorized, 14,446,227 shares issued and outstanding at december 31, 2012 with an aggregate liquidation preference of 9,400,000; no shares outstanding at december 31, 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||||
series d-2 convertible preferred stock, 0.01 par value—75,000,000 shares authorized, 63,681,176 shares issued and outstanding at december 31, 2012 with an aggregate liquidation preference of 41,500,000; no shares outstanding at december 31, 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||||
series a-1 convertible preferred stock, 0.01 par value – 26,874,792 shares authorized, 26,874,792 shares issued and outstanding at september 30, 2013 and december 31, 2012; aggregate liquidation preference of 27,000,000 at september 30, 2013 and december 31, 2012 | 268,748 | ||||||||||||||||||||||||||||||||||||||||||||||||||
series a-2 convertible preferred stock, 0.01 par value – 7,364,582 shares authorized, 7,364,582 shares issued and outstanding at september 30, 2013 and december 31, 2012; aggregate liquidation preference of 7,000,000 at september 30, 2013 and december 31, 2012 | 73,646 | ||||||||||||||||||||||||||||||||||||||||||||||||||
series b convertible preferred stock, 0.01 par value – 71,401,237 shares authorized, 71,401,237 shares issued and outstanding at september 30, 2013 and december 31, 2012; aggregate liquidation preference of 31,000,000 at september 30, 2013 and december 31, 2012 | 714,012 | ||||||||||||||||||||||||||||||||||||||||||||||||||
series c convertible preferred stock, 0.01 par value – 110,952,217 shares authorized, 110,952,217 shares issued and outstanding at september 30, 2013 and december 31, 2012; aggregate liquidation preference of 45,000,000 at september 30, 2013 and december 31, 2012 | 1,109,522 | ||||||||||||||||||||||||||||||||||||||||||||||||||
series d-1 convertible preferred stock, 0.01 par value – 30,000,000 shares authorized, 14,446,227 shares issued and outstanding at september 30, 2013 and december 31, 2012; aggregate liquidation preference of 9,400,000 at september 30, 2013 and december 31, 2012 | 144,462 | ||||||||||||||||||||||||||||||||||||||||||||||||||
series d-2 convertible preferred stock, 0.01 par value – 75,000,000 shares authorized, 63,681,176 shares issued and outstanding at september 30, 2013 and december 31, 2012; aggregate liquidation preference of 41,500,000 at september 30, 2013 and december 31, 2012 | 636,812 |
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 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -36,774,000 | -14,155,000 | 16,822,000 | -36,251,000 | -41,036,000 | -52,190,000 | -38,009,000 | 12,802,000 | -24,813,000 | -41,304,000 | -66,443,000 | -58,022,000 | -52,886,000 | -39,935,000 | -51,272,000 | -2,087,000 | -36,043,000 | -46,885,000 | -44,724,000 | -30,396,000 | -44,631,000 | -31,767,000 | -45,017,000 | -44,644,000 | -34,029,000 | -43,244,000 | -49,536,000 | 105,727,000 | ||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 1,687,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
amortization of premiums and discounts on marketable securities | -737,000 | -644,000 | -511,000 | -311,000 | -182,000 | -185,000 | -371,000 | -939,000 | -1,315,000 | -1,728,000 | -1,872,000 | -1,032,000 | -372,000 | -337,000 | 112,000 | 294,000 | 334,000 | 340,000 | 459,000 | 441,000 | 367,000 | 127,000 | 14,000 | |||||||||||||||||||||||||||
share-based compensation expense | 2,646,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
non-cash royalty revenue | -6,151,000 | -4,599,000 | -90,000 | |||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense | 4,864,000 | 4,343,000 | 3,329,000 | 0 | 0 | 774,000 | 656,000 | |||||||||||||||||||||||||||||||||||||||||||
non-cash lease expense | 424,000 | 580,000 | 405,000 | 400,000 | 399,000 | -2,498,000 | 607,000 | 611,000 | 617,000 | 786,000 | 869,000 | 893,000 | 941,000 | |||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 2,947,000 | 55,858,000 | -56,698,000 | -1,990,000 | -6,233,000 | 4,442,000 | -2,560,000 | 1,028,000 | 3,148,000 | 14,944,000 | -18,901,000 | 29,750,000 | 20,062,000 | -42,384,000 | 4,547,000 | -3,479,000 | -4,520,000 | 3,374,000 | 31,488,000 | -38,100,000 | 15,934,000 | -4,304,000 | 428,000 | -7,399,000 | 938,000 | -3,241,000 | -3,891,000 | 503,000 | 23,468,000 | -8,613,000 | -3,134,000 | -10,555,000 | 6,361,000 | -11,448,000 | -203,000 | 102,000 | 671,000 | 244,000 | 75,367,000 | -75,864,000 | -1,287,000 | 1,520,000 | 1,590,000 | -2,615,000 | 1,216,000 | 2,380,000 | -2,670,000 | -899,279 | 258,279 | 277,263 |
inventory | -1,589,000 | 840,000 | 525,000 | 151,000 | -9,426,000 | -165,000 | -2,129,000 | 133,000 | -27,000 | -155,000 | 377,000 | -34,000 | 42,000 | -364,000 | 57,000 | 572,000 | -210,000 | -842,000 | 894,000 | -304,000 | -6,172,000 | |||||||||||||||||||||||||||||
prepaid expenses and other current assets | 374,000 | -1,031,000 | -1,062,000 | 1,327,000 | 3,535,000 | -1,675,000 | -565,000 | 598,000 | 75,000 | -1,436,000 | -2,035,000 | 3,243,000 | 443,000 | -889,000 | 3,287,000 | 2,154,000 | 6,457,000 | -3,108,000 | -106,000 | 265,000 | -1,239,000 | -2,439,000 | ||||||||||||||||||||||||||||
other non current assets | 5,000 | 93,000 | 66,000 | -370,000 | 0 | -1,000 | 201,000 | 0 | 0 | -13,172,000 | 846,000 | 821,000 | 801,000 | |||||||||||||||||||||||||||||||||||||
accounts payable | -776,000 | -1,201,000 | 1,309,000 | -1,640,000 | 1,252,000 | -1,700,000 | 1,413,000 | -5,422,000 | 4,179,000 | 2,888,000 | -503,000 | 44,000 | -1,148,000 | 37,000 | 1,999,000 | -976,000 | -11,920,000 | 9,056,000 | -3,599,000 | -161,000 | 1,829,000 | 3,586,000 | 1,613,000 | 810,000 | -2,286,000 | 1,700,000 | 1,685,000 | 197,000 | -2,223,000 | 2,365,000 | 222,000 | 33,000 | -388,000 | -1,035,000 | 688,000 | 409,000 | -225,000 | -2,719,000 | 411,000 | -1,156,016 | 1,964,016 | 1,370,806 | ||||||||
accrued expenses and other current liabilities | -3,719,000 | -921,000 | 1,738,000 | -6,488,000 | -1,163,000 | 4,355,000 | 198,000 | 6,341,000 | -5,891,000 | -1,435,000 | -2,095,000 | -616,000 | -677,000 | -4,454,000 | 1,513,000 | -1,154,000 | -543,000 | -8,351,000 | 2,379,000 | 4,510,000 | 855,000 | |||||||||||||||||||||||||||||
lease liabilities | -252,000 | -247,000 | -238,000 | -219,000 | 5,000 | 3,362,000 | 42,000 | 45,000 | 41,000 | -138,000 | -210,000 | -229,000 | -284,000 | 12,811,000 | -1,183,000 | -1,145,000 | -1,119,000 | -1,079,000 | -1,028,000 | -990,000 | -683,000 | 789,000 | -579,000 | -665,000 | -869,000 | -966,000 | 3,616,000 | -855,000 | 1,086,000 | |||||||||||||||||||||
deferred revenue | 1,569,000 | 282,000 | 2,525,000 | -7,941,000 | -264,000 | -7,330,000 | -511,000 | 302,000 | -1,875,000 | -1,950,000 | 14,635,000 | 954,000 | -2,213,000 | 57,298,000 | -5,559,000 | -14,198,000 | 11,280,000 | -5,243,000 | -4,152,000 | 19,260,000 | -601,000 | -3,656,000 | -1,049,000 | -1,519,000 | -2,248,000 | -13,755,000 | 3,747,000 | -5,431,000 | -5,430,000 | 19,212,000 | -2,436,000 | -1,936,000 | -1,435,000 | 9,199,000 | -800,000 | -801,000 | -1,065,000 | 729,000 | -1,741,000 | -1,286,000 | -1,893,000 | -555,000 | -3,856,000 | -3,863,000 | -3,949,000 | -3,949,000 | -9,927,000 | 7,769,523 | 9,423,477 | -2,707,650 |
other non current liabilities | -324,000 | -276,000 | -340,000 | 0 | 258,000 | |||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | -35,811,000 | 43,021,000 | -30,186,000 | -46,985,000 | -46,890,000 | -38,407,000 | 60,162,000 | -44,485,000 | -45,643,000 | -28,037,000 | -35,246,000 | -2,089,000 | -12,833,000 | 29,320,000 | -9,422,000 | -49,161,000 | -57,696,000 | -54,309,000 | -14,795,000 | -45,690,000 | -29,036,000 | -5,533,000 | -25,677,000 | -36,546,000 | -44,142,000 | -38,044,000 | -17,388,000 | -48,838,000 | -30,000,000 | -27,228,000 | -36,980,000 | -57,731,000 | -31,295,000 | 111,845,000 | -31,354,000 | -30,755,000 | -35,331,000 | -28,329,000 | 49,786,000 | -33,226,000 | -31,910,000 | -24,155,000 | -7,634,000 | -25,465,000 | 43,593,000 | -20,164,000 | -14,331,000 | -4,150,230 | 5,886,230 | -1,183,683 |
capital expenditures | -344,000 | -244,000 | -426,000 | -715,000 | -529,000 | -620,000 | -592,000 | -1,035,000 | -1,459,000 | -620,000 | -499,000 | -286,000 | -359,000 | -393,000 | -804,000 | -1,011,000 | -1,415,000 | -1,375,000 | -2,133,000 | -2,067,000 | -626,000 | 0 | -499,000 | -594,000 | -1,253,000 | 0 | -780,000 | -587,000 | -1,675,000 | 0 | -4,216,000 | -5,504,000 | -14,519,000 | 0 | -9,850,000 | -7,303,000 | -1,492,000 | -1,062,000 | -1,980,000 | -5,508,000 | -2,831,000 | -2,780,000 | -2,608,000 | -2,812,000 | -997,000 | -1,658,000 | -672,000 | -794,725 | -447,275 | -924,076 |
free cash flows | -36,155,000 | 42,777,000 | -30,612,000 | -47,700,000 | -47,419,000 | -39,027,000 | 59,570,000 | -45,520,000 | -47,102,000 | -28,657,000 | -35,745,000 | -2,375,000 | -13,192,000 | 28,927,000 | -10,226,000 | -50,172,000 | -59,111,000 | -55,684,000 | -16,928,000 | -47,757,000 | -29,662,000 | -5,533,000 | -26,176,000 | -37,140,000 | -45,395,000 | -38,044,000 | -18,168,000 | -49,425,000 | -31,675,000 | -27,228,000 | -41,196,000 | -63,235,000 | -45,814,000 | 111,845,000 | -41,204,000 | -38,058,000 | -36,823,000 | -29,391,000 | 47,806,000 | -38,734,000 | -34,741,000 | -26,935,000 | -10,242,000 | -28,277,000 | 42,596,000 | -21,822,000 | -15,003,000 | -4,944,955 | 5,438,955 | -2,107,759 |
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | -1,980,000 | -88,846,000 | -66,062,000 | -45,513,000 | -7,915,000 | -13,788,000 | -4,889,000 | -8,008,000 | -50,497,000 | -22,467,000 | -69,176,000 | -130,744,000 | -17,296,000 | -45,145,000 | 0 | -21,380,000 | -54,077,000 | -66,428,000 | -47,234,000 | -23,665,000 | -93,881,000 | -72,515,000 | -79,031,000 | -11,013,000 | -61,186,000 | -50,221,000 | -71,873,000 | -60,708,000 | -81,597,000 | -12,711,000 | -33,548,000 | -62,039,000 | -24,452,000 | -45,998,000 | -32,187,000 | 0 | -56,937,000 | -78,065,000 | -67,305,000 | -119,276,000 | -83,116,000 | |||||||||
proceeds from maturities of marketable securities | 47,642,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, equipment and software | -344,000 | -244,000 | -426,000 | -715,000 | -529,000 | -620,000 | -592,000 | -1,035,000 | -1,459,000 | -620,000 | -499,000 | -286,000 | -359,000 | -393,000 | -804,000 | -1,011,000 | -1,415,000 | -1,375,000 | -2,133,000 | -2,067,000 | -626,000 | |||||||||||||||||||||||||||||
net cash from investing activities | 45,318,000 | -65,990,000 | -20,371,000 | -37,638,000 | 9,902,000 | 41,467,000 | 35,599,000 | 47,437,000 | 24,794,000 | 38,822,000 | -33,525,000 | -113,476,000 | 28,095,000 | -5,788,000 | 71,946,000 | 23,039,000 | -18,482,000 | -13,553,000 | -2,617,000 | 13,818,000 | -34,257,000 | -16,075,000 | -43,281,000 | 41,007,000 | 10,564,000 | 7,626,000 | -6,372,000 | -10,120,000 | -70,492,000 | 45,074,000 | -6,000 | -7,811,000 | 19,387,000 | 8,639,000 | 4,464,000 | 73,130,000 | -8,357,000 | 2,034,000 | -3,163,000 | -56,586,000 | -12,534,000 | -145,690,000 | -2,608,000 | -2,812,000 | -997,000 | -1,658,000 | -672,000 | -794,725 | -447,275 | -924,076 |
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises and espp purchases | 11,000 | 63,000 | 0 | 159,000 | 6,000 | 631,000 | 2,639,000 | 274,000 | 52,000 | 222,000 | 5,000 | 260,000 | 14,000 | -763,000 | 812,000 | 2,452,000 | 2,458,000 | 1,141,000 | 2,092,000 | 2,503,000 | 162,000 | 297,000 | 37,000 | 735,000 | 132,000 | 496,000 | 629,000 | 449,000 | 28,000 | |||||||||||||||||||||
taxes paid related to net share settlement of equity awards | -218,000 | -6,000 | 0 | 0 | -282,000 | -4,000 | -74,000 | -6,000 | -2,391,000 | 0 | -141,000 | -7,000 | -158,000 | -1,457,000 | ||||||||||||||||||||||||||||||||||||
net cash from financing activities | -207,000 | 57,000 | 0 | 69,739,000 | -282,000 | 155,000 | -68,000 | 625,000 | 248,000 | 273,000 | 49,911,000 | 59,000 | 100,118,000 | 1,359,000 | 0 | 263,000 | 37,000 | 800,000 | 18,973,000 | 2,346,000 | 100,658,000 | 1,102,000 | 74,063,000 | 99,015,000 | 162,000 | 297,000 | 37,000 | 633,000 | 119,005,000 | 475,000 | 132,000 | 103,755,000 | 629,000 | 359,000 | 1,147,000 | 33,734,000 | 108,000 | 492,000 | 1,011,000 | 127,000 | 224,000 | 250,000 | 140,982,000 | 170,000 | 62,947,000 | 222,000 | 180,000 | 237,548 | 76,801,452 | 85,019,970 |
net change in cash and cash equivalents | 9,300,000 | -22,912,000 | -50,557,000 | -14,884,000 | -37,270,000 | 3,215,000 | 95,693,000 | 3,577,000 | -20,601,000 | 11,058,000 | -18,860,000 | -115,506,000 | 115,380,000 | 24,891,000 | 62,524,000 | -25,859,000 | -76,141,000 | -67,062,000 | 1,561,000 | -29,526,000 | 37,365,000 | -20,506,000 | 5,105,000 | 103,476,000 | -33,416,000 | -30,121,000 | -23,723,000 | -58,325,000 | 18,513,000 | 18,321,000 | -36,854,000 | 38,213,000 | -11,279,000 | 120,843,000 | -25,743,000 | 76,109,000 | -43,580,000 | -25,803,000 | 47,634,000 | -89,685,000 | -44,220,000 | -169,595,000 | 130,740,000 | -28,107,000 | 105,543,000 | -21,600,000 | -14,823,000 | -4,707,407 | 82,240,407 | 82,912,211 |
cash and cash equivalents at beginning of period | 57,217,000 | 0 | 0 | 0 | 182,840,000 | 0 | 0 | 0 | 100,956,000 | 0 | 0 | 0 | 108,884,000 | 0 | 0 | 0 | 123,469,000 | 0 | 0 | 0 | 181,131,000 | 0 | 0 | 0 | 126,472,000 | 0 | 0 | 0 | 220,128,000 | 0 | 0 | 0 | 211,727,000 | 0 | 0 | 0 | 84,098,000 | 0 | 0 | 0 | 196,172,000 | 0 | 0 | 0 | 157,591,000 | 0 | 0 | -409 | 116,481,409 | 0 |
cash and cash equivalents at end of period | 66,517,000 | -22,912,000 | -50,557,000 | -14,884,000 | 145,570,000 | 3,215,000 | 95,693,000 | 3,577,000 | 80,355,000 | 11,058,000 | -18,860,000 | -115,506,000 | 224,264,000 | 24,891,000 | 62,524,000 | -25,859,000 | 47,328,000 | -67,062,000 | 1,561,000 | -29,526,000 | 218,496,000 | -20,506,000 | 5,105,000 | 103,476,000 | 93,056,000 | -30,121,000 | -23,723,000 | -58,325,000 | 238,641,000 | 18,321,000 | -36,854,000 | 38,213,000 | 200,448,000 | 120,843,000 | -25,743,000 | 76,109,000 | 40,518,000 | -25,803,000 | 47,634,000 | -89,685,000 | 151,952,000 | -169,595,000 | 130,740,000 | -28,107,000 | 263,134,000 | -21,600,000 | -14,823,000 | -4,707,816 | 198,721,816 | 82,912,211 |
non-cash operating and investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment included in accounts payable or accruals | 276,000 | 47,000 | -26,000 | |||||||||||||||||||||||||||||||||||||||||||||||
operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | 3,602,000 | 3,461,000 | 3,039,000 | 3,002,000 | 3,123,000 | 3,001,000 | 2,216,000 | 2,098,000 | 1,902,000 | 1,631,000 | 995,000 | 856,000 | 781,396 | 611,604 | 468,601 | |||||||||||||||||||||||||||||||||||
gain on royalty monetization arrangement | 0 | -50,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of margenza | ||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash items | 0 | -19,000 | 0 | 187,000 | 0 | 1,805,000 | 433,000 | |||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | 0 | 0 | 8,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of margenza | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of equipment | 0 | 80,000 | 0 | 10,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of offering costs | 0 | 0 | 0 | 616,000 | 0 | 19,618,000 | 0 | 98,200,000 | -38,000 | 73,982,000 | 0 | 0 | 0 | 118,657,000 | 0 | 0 | -50,000 | 1,119,000 | 0 | 140,775,000 | 0 | 62,692,000 | -17,000 | -306,000 | 237,548 | 76,801,452 | ||||||||||||||||||||||||
principal payments on royalty monetization arrangement | -1,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of future royalties | 0 | 0 | 0 | 50,000,000 | 0 | 99,655,000 | ||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization expense | 1,789,000 | 1,907,000 | 1,771,000 | 1,835,000 | 1,811,000 | 1,841,000 | 1,950,000 | 2,812,000 | 2,983,000 | 2,844,000 | 2,877,000 | 2,913,000 | 2,796,000 | 2,781,000 | 2,729,000 | 2,809,000 | 2,636,000 | 2,580,000 | 2,903,000 | 2,728,000 | 1,202,000 | 1,338,000 | 1,342,000 | 1,905,000 | 2,003,000 | 1,978,000 | 1,974,000 | 2,077,000 | 1,786,000 | 1,771,000 | ||||||||||||||||||||
stock-based compensation | 3,549,000 | 3,690,000 | 4,386,000 | 5,970,000 | 6,651,000 | 5,553,000 | 4,790,000 | 4,391,000 | 4,833,000 | 5,123,000 | 5,300,000 | 5,274,000 | 6,358,000 | 6,070,000 | 5,286,000 | 5,832,000 | 5,096,000 | 4,491,000 | 5,398,000 | 4,884,000 | 3,799,000 | 4,573,000 | 4,163,000 | 3,432,000 | ||||||||||||||||||||||||||
other adjustments | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale and maturities of marketable securities | 46,117,000 | 8,590,000 | 18,346,000 | 41,000,000 | 56,400,000 | 76,750,000 | 36,140,000 | 17,500,000 | 45,750,000 | 72,750,000 | 45,430,000 | 37,010,000 | 46,750,000 | 39,550,000 | 60,250,000 | 36,249,000 | 52,614,000 | 73,003,000 | 66,281,000 | 51,175,000 | 12,780,000 | 37,758,000 | 59,732,000 | 58,358,000 | 46,501,000 | 80,433,000 | 50,072,000 | 66,122,000 | 68,198,000 | 73,413,000 | ||||||||||||||||||||
supplemental cash flow disclosures | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment and software included in accounts payable or accruals | 353,000 | -206,000 | 242,000 | -11,000 | 0 | 177,000 | 0 | 144,000 | 151,000 | -49,000 | -368,000 | 486,000 | ||||||||||||||||||||||||||||||||||||||
net income | 56,309,000 | 17,554,000 | -40,655,000 | -37,655,000 | -33,846,000 | 40,464,000 | -30,363,000 | -15,442,000 | -21,376,000 | 45,129,000 | -19,018,000 | -3,108,335 | -3,204,984 | |||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises | 37,000 | 348,000 | 108,000 | 531,000 | 1,011,000 | 127,000 | 224,000 | 279,000 | 207,000 | 170,000 | 255,000 | 258,000 | ||||||||||||||||||||||||||||||||||||||
right-of-use assets modified in exchange for operating lease obligation | ||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 742,000 | 731,000 | 3,673,000 | -1,034,000 | 620,000 | 300,000 | 695,000 | 1,043,000 | 18,470,000 | -19,012,000 | -2,079,000 | 4,713,000 | -3,782,000 | -5,551,000 | 40,000 | 94,000 | 103,000 | 146,000 | -81,000 | 875,000 | -173,000 | -128,000 | -298,000 | -1,331,000 | 381,000 | 1,165,347 | -1,394,347 | |||||||||||||||||||||||
prepaid expenses | -1,345,000 | 734,000 | -2,403,000 | -1,307,000 | -1,902,000 | -2,091,000 | -1,142,000 | 155,000 | -177,000 | 110,000 | 747,000 | 1,010,000 | -1,535,000 | -2,172,000 | 2,471,000 | -2,079,000 | 103,000 | 178,000 | 1,082,000 | 551,000 | 594,000 | -1,758,000 | -353,000 | -163,200 | -964,800 | 131,744 | ||||||||||||||||||||||||
deferred rent | -233,000 | -222,000 | -204,000 | -312,000 | -367,000 | 7,137,000 | -329,000 | -326,000 | -288,000 | -283,000 | -283,000 | -280,000 | 48,000 | 5,052,000 | -426,000 | -24,000 | -38,000 | -45,000 | -45,310 | -105,690 | 15,539 | |||||||||||||||||||||||||||||
purchase of treasury stock | ||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash operating and investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of warrants received | ||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation expense | 2,962,000 | 1,192,000 | 489,000 | 636,000 | 546,000 | 505,000 | 482,000 | 436,783 | 398,217 | 358,725 | ||||||||||||||||||||||||||||||||||||||||
accrued expenses | 2,162,000 | 5,455,000 | -2,118,000 | -1,379,000 | -2,015,000 | 1,634,000 | -4,297,000 | -5,954,000 | 1,245,000 | 6,738,000 | 1,477,000 | 3,331,000 | 3,316,000 | 4,362,000 | 1,823,000 | 764,000 | 3,029,000 | 2,654,000 | -1,788,000 | 2,355,000 | 815,000 | 1,304,000 | -929,000 | 3,899,000 | 721,000 | 574,399 | -848,399 | 2,643,741 | ||||||||||||||||||||||
other liabilities | 802,000 | 928,000 | 515,000 | |||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -499,000 | -594,000 | -1,253,000 | -780,000 | -587,000 | -1,675,000 | -4,216,000 | -5,504,000 | -14,519,000 | -9,850,000 | -7,303,000 | -1,492,000 | -1,062,000 | -1,980,000 | -5,508,000 | -2,831,000 | -2,780,000 | -2,608,000 | -2,812,000 | -997,000 | -1,658,000 | -672,000 | -794,725 | -447,275 | -924,076 | |||||||||||||||||||||||||
right-of-use assets modified in exchange for operating lease obligations | 4,420,000 | 0 | 1,988,000 | |||||||||||||||||||||||||||||||||||||||||||||||
lease exit liability | 0 | 0 | -298,000 | -417,000 | -405,000 | -392,000 | -379,000 | -349,000 | -339,000 | -1,646,000 | -488,000 | -460,000 | -450,000 | -1,987,000 | -396,000 | -372,000 | -364,000 | -355,208 | -347,792 | -162,468 | ||||||||||||||||||||||||||||||
accounts payable and other liabilities | -2,531,000 | -781,000 | -8,499,000 | 7,815,000 | ||||||||||||||||||||||||||||||||||||||||||||||
fair value of warrants received, including change in value | ||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
fair value adjustment of warrant liability | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
noncash financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||
fair value adjustment of warrant liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock |
