Mirum Pharmaceuticals, Inc(NASDAQ:MIRM)

Mirum Pharmaceuticals, Inc., a biopharmaceutical company, focuses on the development and commercialization of a late-stage pipeline of novel therapies for debilitating liver diseases. The company's lead product candidate is Maralixibat, an investigational oral drug that is in Phase 3 clinical trial ...
Website: http://www.mirumpharma.com
Founded: 2018
Full Time Employees: 67
CEO: Christopher Peetz
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 | 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 | 2022-03-31 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue: | |||||||||||||||||||||||||
product sales | 133,010,000 | 127,785,000 | 111,585,000 | 99,430,000 | 90,302,000 | 77,760,000 | 68,917,000 | 69,554,000 | 47,725,000 | 32,497,000 | 29,098,000 | 27,906,000 | 18,780,000 | 10,892,000 | |||||||||||
license and other revenue | -16,000 | 75,000 | 115,000 | 305,000 | |||||||||||||||||||||
total revenue | 133,010,000 | 127,785,000 | 111,585,000 | 99,414,000 | 90,377,000 | 77,875,000 | 69,222,000 | 69,554,000 | 47,725,000 | 37,497,000 | 31,598,000 | 27,906,000 | 18,780,000 | 12,892,000 | |||||||||||
yoy | 47.17% | 64.09% | 61.20% | 42.93% | 89.37% | 107.68% | 119.07% | 149.24% | 154.13% | 190.85% | |||||||||||||||
qoq | 4.09% | 14.52% | 12.24% | 10.00% | 16.05% | 12.50% | -0.48% | 45.74% | 27.28% | 18.67% | 13.23% | 48.59% | 45.67% | ||||||||||||
operating expenses: | |||||||||||||||||||||||||
cost of sales | 25,537,000 | 23,421,000 | 23,018,000 | 22,780,000 | 20,806,000 | 20,227,000 | 17,830,000 | 25,020,000 | 10,228,000 | 6,812,000 | 4,979,000 | 4,494,000 | 2,932,000 | 2,424,000 | |||||||||||
research and development | 42,960,000 | 46,067,000 | 46,044,000 | 44,026,000 | 31,710,000 | 32,672,000 | 32,222,000 | 30,935,000 | 26,117,000 | 22,009,000 | 23,548,000 | 31,105,000 | 26,217,000 | 24,088,000 | 27,775,000 | 30,471,000 | 35,048,000 | 38,134,000 | 29,726,000 | 15,984,000 | 18,555,000 | 17,340,000 | -26,280,000 | 3,000 | 11,589,000 |
selling, general and administrative | 61,910,000 | 63,286,000 | 57,706,000 | 56,830,000 | 50,545,000 | 49,208,000 | 45,638,000 | 46,184,000 | 36,528,000 | 32,949,000 | 30,219,000 | 26,468,000 | 22,513,000 | 19,116,000 | |||||||||||
total operating expenses | 130,407,000 | 132,774,000 | 126,768,000 | 123,636,000 | 103,061,000 | 102,107,000 | 95,690,000 | 102,139,000 | 72,873,000 | 61,770,000 | 58,746,000 | 62,067,000 | 51,662,000 | 45,628,000 | 48,713,000 | 47,824,000 | 48,401,000 | 47,613,000 | 36,951,000 | 21,716,000 | 23,597,000 | 22,032,000 | -18,679,000 | 65,000 | 14,034,000 |
income from operations | 2,603,000 | -4,989,000 | -15,183,000 | -24,222,000 | -12,684,000 | -24,232,000 | -26,468,000 | -32,585,000 | -25,148,000 | -24,273,000 | -27,148,000 | -34,161,000 | -32,882,000 | -32,736,000 | -45,575,000 | -42,824,000 | -37,401,000 | -47,613,000 | -36,951,000 | -21,716,000 | -23,597,000 | -22,032,000 | 18,679,000 | -65,000 | -14,034,000 |
yoy | -120.52% | -79.41% | -42.64% | -25.67% | -49.56% | -0.17% | -2.50% | -4.61% | -23.52% | -25.85% | -40.43% | -20.23% | -12.08% | -31.25% | 23.34% | 97.20% | 58.50% | 116.11% | -297.82% | 33309.23% | 68.14% | ||||
qoq | -152.17% | -67.14% | -37.32% | 90.96% | -47.66% | -8.45% | -18.77% | 29.57% | 3.60% | -10.59% | -20.53% | 3.89% | 0.45% | -28.17% | 6.42% | 14.50% | -21.45% | 28.85% | 70.16% | -7.97% | 7.10% | -217.95% | -28836.92% | -99.54% | |
operating margin % | 1.96% | -3.90% | -13.61% | -24.36% | -14.03% | -31.12% | -38.24% | -46.85% | -52.69% | -64.73% | -85.92% | -122.41% | -175.09% | -253.92% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% |
other income: | |||||||||||||||||||||||||
interest income | 3,251,000 | 3,033,000 | 3,023,000 | 3,204,000 | 3,469,000 | 3,486,000 | 3,633,000 | 3,775,000 | 4,061,000 | 3,627,000 | 2,272,000 | 2,143,000 | 1,352,000 | 69,000 | 65,000 | 72,000 | 80,000 | 149,000 | 168,000 | 237,000 | 405,000 | 749,000 | -1,413,000 | -2,000 | 468,000 |
interest expense | -3,606,000 | -3,589,000 | -3,596,000 | -3,579,000 | -3,586,000 | -3,569,000 | -3,577,000 | -3,563,000 | -3,574,000 | -3,726,000 | -4,242,000 | -4,359,000 | -3,971,000 | -3,774,000 | -3,766,000 | -5,667,000 | -4,776,000 | -3,381,000 | |||||||
other income | 395,000 | 86,000 | 2,108,000 | 231,000 | -1,087,000 | 312,000 | 1,757,000 | -3,061,000 | 1,322,000 | -274,000 | -811,000 | -588,000 | -192,000 | -154,000 | -17,000 | -35,000 | -514,000 | -16,000 | -83,000 | -30,000 | -56,000 | -23,000 | -13,000 | 9,000 | |
net income before benefit from income taxes | 2,643,000 | -5,459,000 | -13,648,000 | -15,636,500 | -13,888,000 | -24,003,000 | -24,655,000 | -35,434,000 | -23,339,000 | -73,722,000 | -29,929,000 | -36,595,000 | 57,558,000 | -47,099,000 | -43,883,000 | -50,527,000 | -37,201,000 | -21,509,000 | -23,248,000 | -21,306,000 | |||||
(benefit from) benefit from income taxes | -262,000 | ||||||||||||||||||||||||
net income | 2,905,000 | -5,861,000 | -14,677,000 | -23,790,000 | -14,235,000 | -24,638,000 | -25,279,000 | -35,659,000 | -23,588,000 | -74,038,000 | -30,130,000 | -36,431,000 | -35,706,000 | -36,606,000 | 57,546,000 | -47,108,000 | -43,894,000 | -50,532,000 | -37,203,000 | -21,506,000 | -23,251,000 | -21,310,000 | 17,253,000 | -67,000 | -13,557,000 |
yoy | -120.41% | -76.21% | -41.94% | -33.28% | -39.65% | -66.72% | -16.10% | -2.12% | -33.94% | 102.26% | -152.36% | -22.66% | -18.65% | -27.56% | -254.68% | 119.05% | 88.78% | 137.13% | -315.63% | 31998.51% | 71.51% | ||||
qoq | -149.56% | -60.07% | -38.31% | 67.12% | -42.22% | -2.54% | -29.11% | 51.17% | -68.14% | 145.73% | -17.30% | 2.03% | -2.46% | -163.61% | -222.16% | 7.32% | -13.14% | 35.83% | 72.99% | -7.51% | 9.11% | -223.51% | -25850.75% | -99.51% | |
net income margin % | 2.18% | -4.59% | -13.15% | -23.93% | -15.75% | -31.64% | -36.52% | -51.27% | -49.42% | -197.45% | -95.35% | -130.55% | -190.13% | -283.94% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% |
net income per share | 0.06 | -0.12 | -0.3 | -0.34 | -0.3 | -0.52 | -0.54 | -0.82 | -0.57 | -1.94 | -0.8 | -0.758 | -1.02 | -1.17 | 1.91 | -1.55 | -1.45 | -1.68 | -1.44 | -0.86 | -0.93 | -0.86 | |||
weighted-average shares of common stock outstanding, basic | 50,639,231 | 41,098,920 | 38,107,334 | 34,927,790 | |||||||||||||||||||||
weighted-average shares of common stock outstanding, diluted | 56,993,841 | 41,098,920 | 38,107,334 | 34,927,790 | |||||||||||||||||||||
benefit from income taxes | 402,000 | 1,029,000 | -576,000 | 347,000 | 635,000 | 624,000 | 225,000 | 249,000 | 316,000 | 201,000 | 11,000 | 12,000 | 9,000 | 11,000 | 5,000 | 2,000 | -3,000 | 3,000 | 4,000 | ||||||
weighted-average shares of common stock outstanding, basic and diluted | 49,726,823 | 48,889,058 | 47,782,619 | 47,235,080 | 46,927,550 | 37,675,306 | 31,296,223 | 30,321,722 | 30,367,727 | 30,274,749 | 30,105,017 | 25,251,968 | 25,132,916 | 25,056,123 | 24,704,651 | 899,331 | |||||||||
income from termination of revenue interest purchase agreement | -49,076,000 | ||||||||||||||||||||||||
license revenue | 5,000,000 | 2,500,000 | 2,000,000 | 5,000,000 | 11,000,000 | ||||||||||||||||||||
change in fair value of derivative liability | 674,000 | -1,149,000 | 1,355,000 | -1,272,000 | 334,000 | ||||||||||||||||||||
net income before income taxes | -26,445,000 | -35,693,000 | |||||||||||||||||||||||
benefit for income taxes | -1,636,500 | 13,000 | |||||||||||||||||||||||
general and administrative | 10,046,250 | 17,353,000 | 13,353,000 | 9,479,000 | 7,225,000 | 5,732,000 | 5,042,000 | 4,692,000 | -6,889,000 | 62,000 | 2,445,000 | ||||||||||||||
net income per common share, basic and diluted | -1,117.5 | -140 | -5,310 | ||||||||||||||||||||||
weighted-average common shares outstanding, basic and diluted | 476,905,000 | 2,551,822,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 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 | 2022-03-31 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||
cash and cash equivalents | 282,021,000 | 228,122,000 | 211,822,000 | 222,503,000 | 222,969,000 | 233,245,000 | 302,843,000 | 286,326,000 | 303,059,000 | 297,228,000 | 49,419,000 | 28,003,000 | 35,759,000 | 46,272,000 | 31,340,000 | 55,844,000 | 91,938,000 | 90,677,000 | 142,086,000 | 48,778,000 | 83,042,000 | 72,035,000 | 11,970,000 | 30,814,000 | 41,817,000 |
short-term investments | 93,527,000 | 76,430,000 | 65,852,000 | 57,812,000 | 61,476,000 | 45,126,000 | 2,971,000 | 32,726,000 | 82,654,000 | 123,716,000 | 149,588,000 | 93,636,000 | 125,201,000 | 134,190,000 | 131,913,000 | 122,436,000 | 89,734,000 | 84,971,000 | 66,294,000 | 87,496,000 | 104,690,000 | 95,445,000 | 42,375,000 | ||
accounts receivable | 107,132,000 | 106,836,000 | 95,852,000 | 78,286,000 | 68,530,000 | 60,430,000 | 54,999,000 | 67,968,000 | 47,834,000 | 35,326,000 | 24,661,000 | 23,994,000 | 16,337,000 | 7,872,000 | 3,267,000 | ||||||||||
inventory | 24,021,000 | 22,941,000 | 22,418,000 | 22,403,000 | 21,594,000 | 20,438,000 | 21,606,000 | 22,312,000 | 22,250,000 | 8,509,000 | 6,613,000 | 5,565,000 | 6,943,000 | 1,580,000 | 1,513,000 | ||||||||||
prepaid expenses and other current assets | 23,874,000 | 19,069,000 | 14,874,000 | 11,784,000 | 12,057,000 | 8,590,000 | 10,017,000 | 10,935,000 | 12,465,000 | 9,729,000 | 8,987,000 | 8,947,000 | 6,929,000 | 5,908,000 | 5,271,000 | 6,371,000 | 4,515,000 | 4,642,000 | 4,530,000 | 4,402,000 | 2,739,000 | 2,905,000 | 2,703,000 | 3,058,000 | 666,000 |
total current assets | 530,575,000 | 453,398,000 | 410,818,000 | 392,788,000 | 386,626,000 | 367,829,000 | 389,465,000 | 387,541,000 | 388,579,000 | 383,518,000 | 172,334,000 | 190,225,000 | 215,556,000 | 155,268,000 | 166,592,000 | 196,805,000 | 228,366,000 | 217,755,000 | 236,350,000 | 138,151,000 | 152,075,000 | 162,436,000 | 119,363,000 | 129,317,000 | 84,858,000 |
restricted cash | 480,000 | 480,000 | 425,000 | 425,000 | 425,000 | 250,000 | |||||||||||||||||||
long-term investments | 2,470,000 | 17,112,000 | 20,912,000 | 12,526,000 | 9,321,000 | 17,075,000 | 4,983,000 | 6,530,000 | 23,292,000 | 27,300,000 | 16,108,000 | ||||||||||||||
property and equipment | 1,277,000 | 1,177,000 | 1,108,000 | 1,139,000 | 1,212,000 | 1,101,000 | 501,000 | 706,000 | 787,000 | 866,000 | 877,000 | 914,000 | 795,000 | 898,000 | 981,000 | 1,060,000 | 1,127,000 | 1,206,000 | 1,293,000 | 1,349,000 | 1,423,000 | 1,397,000 | 1,372,000 | 631,000 | 460,000 |
operating lease right-of-use assets | 8,500,000 | 8,946,000 | 7,663,000 | 8,675,000 | 9,135,000 | 8,759,000 | 680,000 | 1,284,000 | 1,428,000 | 1,614,000 | 1,287,000 | 1,431,000 | 1,254,000 | 1,468,000 | 1,569,000 | 1,664,000 | 1,758,000 | 1,854,000 | 1,949,000 | 2,029,000 | 2,107,000 | 2,280,000 | 2,361,000 | 941,000 | 969,000 |
intangible assets | 231,895,000 | 237,870,000 | 243,845,000 | 249,819,000 | 255,794,000 | 261,768,000 | 257,443,000 | 252,925,000 | 258,338,000 | 56,437,000 | 57,695,000 | 58,954,000 | 45,032,000 | 18,481,000 | 18,740,000 | 19,000,000 | |||||||||
other assets | 9,918,000 | 6,842,000 | 5,474,000 | 5,382,000 | 5,380,000 | 3,972,000 | 3,873,000 | 4,165,000 | 1,510,000 | 1,153,000 | 1,337,000 | 1,382,000 | 1,710,000 | 2,033,000 | 1,786,000 | 1,641,000 | 1,427,000 | 1,426,000 | 1,272,000 | 336,000 | 161,000 | 160,000 | 324,000 | 84,000 | 1,871,000 |
total assets | 785,115,000 | 725,825,000 | 690,245,000 | 670,754,000 | 667,893,000 | 660,754,000 | 651,962,000 | 646,621,000 | 650,642,000 | 443,588,000 | 333,530,000 | 352,906,000 | 364,347,000 | 278,148,000 | 294,651,000 | 235,167,000 | 247,668,000 | 222,241,000 | 240,864,000 | 141,865,000 | 155,766,000 | 172,803,000 | 146,712,000 | 158,273,000 | 104,266,000 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||
accounts payable | 12,167,000 | 17,657,000 | 11,639,000 | 14,618,000 | 9,545,000 | 9,842,000 | 15,983,000 | 7,416,000 | 7,369,000 | 14,446,000 | 6,440,000 | 8,690,000 | 10,548,000 | 4,943,000 | 9,166,000 | 5,003,000 | 5,380,000 | 5,658,000 | 3,151,000 | 5,177,000 | 3,024,000 | 3,265,000 | 3,351,000 | 2,665,000 | 2,348,000 |
accrued expenses and other current liabilities | 148,192,000 | 127,139,000 | 115,938,000 | ||||||||||||||||||||||
total current liabilities | 160,359,000 | 144,796,000 | 127,577,000 | 126,551,000 | 115,751,000 | 112,308,000 | 105,909,000 | 87,064,000 | 74,664,000 | 58,203,000 | 48,843,000 | 64,729,000 | 51,398,000 | 34,553,000 | 42,596,000 | 50,387,000 | 29,028,000 | 35,022,000 | 18,462,000 | 18,792,000 | 16,580,000 | 13,548,000 | 13,076,000 | 10,909,000 | 11,108,000 |
operating lease liabilities, noncurrent | 7,361,000 | 7,884,000 | 7,003,000 | 7,972,000 | 8,480,000 | 8,244,000 | 328,000 | 617,000 | 868,000 | 1,154,000 | 1,055,000 | 1,257,000 | 1,311,000 | 1,713,000 | 1,903,000 | 2,088,000 | 2,271,000 | 2,452,000 | 2,627,000 | 2,788,000 | 2,947,000 | 3,103,000 | 3,251,000 | 1,124,000 | |
convertible notes payable, net, noncurrent | 309,368,000 | 308,933,000 | 308,509,000 | 308,082,000 | |||||||||||||||||||||
other liabilities | 15,981,000 | 9,054,000 | 13,900,000 | 2,509,000 | 3,972,000 | 3,972,000 | 4,287,000 | 3,849,000 | 7,000 | 10,000 | 772,000 | 4,532,000 | 4,324,000 | 10,000 | 17,000 | 19,000 | 22,000 | 24,000 | 29,000 | 30,000 | 31,000 | 34,000 | 36,000 | 37,000 | 42,000 |
total liabilities | 493,069,000 | 470,667,000 | 456,989,000 | 445,114,000 | 435,869,000 | 431,766,000 | 417,359,000 | 397,951,000 | 381,561,000 | 364,978,000 | 192,380,000 | 210,869,000 | 195,050,000 | 169,216,000 | 174,439,000 | 178,771,000 | 151,931,000 | 88,358,000 | 68,769,000 | 21,610,000 | 19,558,000 | 16,685,000 | 16,363,000 | 12,070,000 | 12,390,000 |
commitments and contingencies | |||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||
preferred stock, 0.0001 par value... | |||||||||||||||||||||||||
common stock, 0.0001 par value... | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 4,000 | 4,000 | 4,000 | 4,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 2,000 | 2,000 | 1,000 |
additional paid-in capital | 953,818,000 | 919,520,000 | 892,367,000 | 870,189,000 | 851,490,000 | 835,616,000 | 816,129,000 | 803,260,000 | 791,114,000 | 575,522,000 | 563,964,000 | 535,074,000 | 526,099,000 | 402,825,000 | 377,403,000 | 371,104,000 | 363,344,000 | 357,583,000 | 345,180,000 | 256,048,000 | 250,349,000 | 247,350,000 | 200,119,000 | 198,052,000 | 1,893,000 |
accumulated deficit | -661,814,000 | -664,719,000 | -658,858,000 | -644,181,000 | -620,391,000 | -606,156,000 | -581,518,000 | -556,239,000 | -520,580,000 | -496,992,000 | -422,954,000 | -392,824,000 | -356,393,000 | -293,765,000 | -257,159,000 | -314,705,000 | -267,597,000 | -223,703,000 | -173,171,000 | -135,968,000 | -114,462,000 | -91,211,000 | -69,901,000 | -51,949,000 | -36,862,000 |
accumulated other comprehensive income | 37,000 | 352,000 | -373,000 | 920,000 | -477,000 | -13,000 | 1,644,000 | 76,000 | 136,000 | -217,000 | -35,000 | -6,000 | -13,000 | 83,000 | 172,000 | 318,000 | -24,000 | 129,000 | 98,000 | 28,000 | |||||
total stockholders’ equity | 292,046,000 | 255,158,000 | 233,256,000 | 225,640,000 | 232,024,000 | 228,988,000 | 234,603,000 | 248,670,000 | 269,081,000 | 78,610,000 | 141,150,000 | 142,037,000 | 169,297,000 | 108,932,000 | 120,212,000 | 56,396,000 | 95,737,000 | 133,883,000 | 172,095,000 | 120,255,000 | 136,208,000 | 156,118,000 | 130,349,000 | 146,203,000 | |
total liabilities and stockholders’ equity | 785,115,000 | 725,825,000 | 690,245,000 | 670,754,000 | 667,893,000 | 660,754,000 | 651,962,000 | 646,621,000 | 650,642,000 | 443,588,000 | 333,530,000 | 352,906,000 | 364,347,000 | 278,148,000 | 294,651,000 | 235,167,000 | 247,668,000 | 222,241,000 | 240,864,000 | 141,865,000 | 155,766,000 | 172,803,000 | |||
accumulated other comprehensive loss | -258,000 | -1,458,000 | -413,000 | -131,000 | |||||||||||||||||||||
accrued expenses | 110,224,000 | 104,700,000 | 101,394,000 | 89,568,000 | 78,544,000 | 66,213,000 | 42,693,000 | 40,399,000 | 54,018,000 | 38,311,000 | 26,883,000 | 30,723,000 | 43,847,000 | 20,775,000 | 27,781,000 | 13,411,000 | 12,999,000 | 13,026,000 | 9,772,000 | 9,328,000 | 7,912,000 | 8,539,000 | |||
operating lease liabilities, current | 1,709,000 | 1,506,000 | 1,072,000 | ||||||||||||||||||||||
convertible notes payable | 307,666,000 | 307,242,000 | 306,835,000 | 306,421,000 | 306,022,000 | 305,611,000 | |||||||||||||||||||
operating lease liabilities | 358,000 | 1,104,000 | 1,082,000 | 1,064,000 | 914,000 | 931,000 | 775,000 | 731,000 | 711,000 | 690,000 | 671,000 | 653,000 | 636,000 | 616,000 | 530,000 | 511,000 | 397,000 | 332,000 | 221,000 | ||||||
restricted cash equivalents | 100,000,000 | 100,000,000 | 100,000,000 | 100,000,000 | 100,000,000 | ||||||||||||||||||||
derivative liability | 1,090,000 | 1,090,000 | 1,764,000 | 1,996,000 | 1,996,000 | 847,000 | 2,202,000 | 930,000 | 1,264,000 | ||||||||||||||||
revenue interest liability | 141,710,000 | 140,351,000 | 138,017,000 | 132,940,000 | 129,923,000 | 126,277,000 | 120,610,000 | 50,860,000 | 47,651,000 | ||||||||||||||||
other receivable | 400,000 | ||||||||||||||||||||||||
investments | 14,997,000 | 14,990,000 | |||||||||||||||||||||||
liabilities, redeemable convertible preferred stock, redeemable common stock and stockholders’ equity | |||||||||||||||||||||||||
series a redeemable convertible preferred stock, 0.0001 par value... | 119,826,000 | ||||||||||||||||||||||||
redeemable common stock, 0.0001 par value... | 6,990,000 | ||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||
total liabilities, redeemable convertible preferred stock, redeemable common stock and stockholders’ equity | 146,712,000 | 158,273,000 | |||||||||||||||||||||||
liabilities, redeemable convertible preferred stock, redeemable common stock and stockholders’ deficit | |||||||||||||||||||||||||
stockholders’ deficit: | |||||||||||||||||||||||||
total stockholders’ deficit | -34,940,000 | ||||||||||||||||||||||||
total liabilities, redeemable convertible preferred stock, redeemable common stock and stockholders’ deficit | 104,266,000 | ||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||
research and development | 11,589,000 | ||||||||||||||||||||||||
general and administrative | 2,445,000 | ||||||||||||||||||||||||
total operating expenses | 14,034,000 | ||||||||||||||||||||||||
income from operations | -14,034,000 | ||||||||||||||||||||||||
interest income | 468,000 | ||||||||||||||||||||||||
other income | 9,000 | ||||||||||||||||||||||||
net income | -13,557,000 | ||||||||||||||||||||||||
net income per common share, basic and diluted | -5,310 | ||||||||||||||||||||||||
weighted-average common shares outstanding, basic and diluted | 2,551,822,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 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 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||
net income | 2,905,000 | -5,861,000 | -14,677,000 | -23,790,000 | -14,235,000 | -24,638,000 | -25,279,000 | -35,659,000 | -23,588,000 | -74,038,000 | -30,130,000 | -36,431,000 | -36,606,000 | 57,546,000 | -47,108,000 | -43,894,000 | -50,532,000 | -37,203,000 | -21,506,000 | -23,251,000 | -21,310,000 |
reconciliation of net income to net cash from operating activities: | |||||||||||||||||||||
stock-based compensation | 18,127,000 | 18,468,000 | 15,803,000 | 13,251,000 | 11,908,000 | 11,835,000 | 11,450,000 | 9,720,000 | 8,385,000 | 8,357,000 | 8,561,000 | 6,896,000 | 6,561,000 | 5,564,000 | 7,415,000 | 4,823,000 | 5,285,000 | 3,579,000 | 3,428,000 | 2,974,000 | 2,573,000 |
depreciation and amortization | 6,062,000 | 6,056,000 | 6,052,000 | 6,056,000 | 6,055,000 | 5,854,000 | 5,664,000 | 5,494,000 | 2,662,000 | 1,336,000 | 1,337,000 | 1,201,000 | 342,000 | 342,000 | 84,000 | 79,000 | 90,000 | 85,000 | 77,000 | 70,000 | 73,000 |
inventory reserves and firm commitment losses | 540,000 | 0 | 2,349,000 | 831,000 | 107,000 | 1,439,000 | 237,000 | ||||||||||||||
amortization of debt discount and offering costs | 443,000 | 427,000 | 433,000 | 416,000 | 424,000 | 407,000 | 414,000 | 399,000 | 411,000 | ||||||||||||
unrealized foreign exchange gain | -643,000 | -612,000 | -658,000 | 1,007,000 | -355,000 | -1,734,000 | |||||||||||||||
non-cash lease expense | 447,000 | 436,000 | 390,000 | 369,000 | 400,000 | 144,000 | 186,000 | ||||||||||||||
other | -345,000 | -318,000 | -356,000 | -370,000 | -450,000 | -493,000 | 518,000 | ||||||||||||||
change in operating assets and liabilities: | |||||||||||||||||||||
accounts receivable | -3,146,000 | -9,068,000 | -16,833,000 | -10,864,000 | -8,100,000 | -5,431,000 | 12,969,000 | -20,134,000 | -12,508,000 | -10,665,000 | -667,000 | -7,657,000 | -4,605,000 | ||||||||
prepaid and other current assets | -4,632,000 | -4,085,000 | -3,029,000 | 273,000 | -3,467,000 | 1,427,000 | 918,000 | -153,000 | -2,665,000 | -742,000 | -40,000 | -112,000 | |||||||||
inventory | -1,159,000 | -2,335,000 | -2,672,000 | -214,000 | 3,663,000 | -3,442,000 | -3,173,000 | -2,187,000 | -439,000 | -989,000 | -778,000 | 598,000 | -67,000 | ||||||||
other assets | -2,684,000 | -1,250,000 | -92,000 | -2,000 | -1,408,000 | -99,000 | 11,000 | -691,000 | -49,000 | -56,000 | 285,000 | 307,000 | -247,000 | -145,000 | -212,000 | -2,000 | -160,000 | ||||
accounts payable, accrued expenses and other liabilities | 24,346,000 | 10,577,000 | 11,737,000 | 9,339,000 | 12,752,000 | 6,944,000 | 11,277,000 | 12,528,000 | 10,286,000 | 24,176,000 | -16,212,000 | -5,000 | -8,070,000 | 9,020,000 | 3,779,000 | -7,372,000 | 17,228,000 | -1,972,000 | 2,169,000 | 3,010,000 | 476,000 |
operating lease liabilities | -580,000 | -395,000 | -408,000 | -214,000 | -106,000 | -193,000 | -269,000 | -229,000 | -268,000 | -224,000 | -219,000 | -183,000 | -170,000 | -164,000 | -164,000 | -164,000 | -157,000 | -141,000 | -73,000 | -135,000 | -36,000 |
net cash from operating activities | 39,681,000 | 12,040,000 | -1,961,000 | -5,068,000 | 3,984,000 | -3,803,000 | 15,212,000 | -16,618,000 | -18,221,000 | -2,331,000 | -33,774,000 | -34,270,000 | -39,669,000 | -33,147,000 | -34,202,000 | -40,199,000 | -25,210,000 | -36,279,000 | -17,451,000 | -16,994,000 | -18,351,000 |
capital expenditures | -187,000 | -126,000 | -41,000 | -20,000 | -181,000 | -779,000 | -13,000 | 0 | 0 | -68,000 | -41,000 | -242,000 | -3,000 | -18,000 | 0 | -3,000 | -28,000 | -46,000 | -53,000 | -98,000 | |
free cash flows | 39,494,000 | 11,914,000 | -2,002,000 | -5,088,000 | 3,803,000 | -4,582,000 | 15,199,000 | -16,618,000 | -18,221,000 | -2,399,000 | -33,815,000 | -34,512,000 | -33,150,000 | -34,220,000 | -40,199,000 | -25,213,000 | -36,307,000 | -17,497,000 | -17,047,000 | -18,449,000 | |
investing activities | |||||||||||||||||||||
purchase of investments | -20,860,000 | -31,537,000 | -33,526,000 | -11,483,000 | -15,605,000 | 0 | 0 | -4,885,000 | -22,444,000 | 0 | -18,974,000 | -49,719,000 | -45,955,000 | -83,381,000 | -22,571,000 | -37,971,000 | |||||
proceeds from maturities of investments | 18,820,000 | 25,064,000 | 17,433,000 | 12,144,000 | 3,000,000 | 30,000,000 | 55,500,000 | 64,500,000 | 27,000,000 | 36,500,000 | 38,000,000 | 47,500,000 | 21,500,000 | 48,600,000 | 14,500,000 | 9,500,000 | 32,400,000 | 29,500,000 | |||
purchase of property and equipment | -187,000 | -126,000 | -41,000 | -20,000 | -181,000 | -779,000 | -13,000 | 0 | 0 | -68,000 | -41,000 | -242,000 | -3,000 | -18,000 | 0 | -3,000 | -28,000 | -46,000 | -53,000 | -98,000 | |
payments made for additions to intangible assets | 0 | -10,000,000 | -5,000,000 | 0 | |||||||||||||||||
net cash from investing activities | -2,227,000 | -6,599,000 | -16,134,000 | 641,000 | -18,036,000 | -72,717,000 | -13,000 | -2,000,000 | -182,762,000 | 35,547,000 | 42,015,000 | 26,758,000 | 108,023,000 | -2,237,000 | -24,455,000 | -32,784,000 | -4,946,000 | -18,914,000 | 27,973,000 | 33,761,000 | |
financing activities | |||||||||||||||||||||
proceeds from issuance of common stock pursuant to equity plans | 16,096,000 | 8,688,000 | 6,359,000 | 5,340,000 | 3,863,000 | 7,291,000 | 1,205,000 | 2,217,000 | 4,766,000 | 2,097,000 | 1,390,000 | ||||||||||
net cash from financing activities | 16,096,000 | 8,688,000 | 6,359,000 | 5,340,000 | 3,863,000 | 7,291,000 | 1,205,000 | 1,777,000 | 207,129,000 | 114,707,000 | 12,987,000 | -329,000 | 18,104,000 | 615,000 | 345,000 | 65,912,000 | 6,594,000 | 134,508,000 | 2,096,000 | 25,000 | 44,659,000 |
effect of exchange rate on cash, cash equivalents and restricted cash | 349,000 | 2,226,000 | 1,055,000 | ||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 53,899,000 | 16,355,000 | -10,681,000 | ||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 0 | 222,928,000 | ||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | 53,899,000 | 16,355,000 | 212,247,000 | -466,000 | -10,101,000 | ||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||
operating cash flows paid for operating lease | 757,000 | 564,000 | 583,000 | 393,000 | 279,000 | 313,000 | 289,000 | 255,000 | 297,000 | 265,000 | 262,000 | 250,000 | 219,000 | 219,000 | 219,000 | 214,000 | 212,000 | ||||
cash paid for interest | 0 | 6,325,000 | 0 | ||||||||||||||||||
cash paid for income taxes | 504,000 | 1,485,000 | 162,000 | 233,000 | 432,000 | 200,000 | 139,000 | ||||||||||||||
non-cash operating, investing and financing activities: | |||||||||||||||||||||
right-of-use assets obtained in exchange for lease liabilities | 0 | 0 | 737,000 | ||||||||||||||||||
decrease in rou assets and lease liabilities due to lease modification | 0 | 0 | 649,000 | 0 | 0 | 0 | 723,000 | ||||||||||||||
stock-based compensation capitalized to inventory | 241,000 | 90,000 | 212,000 | 213,000 | 215,000 | 480,000 | 214,000 | 203,000 | 208,000 | 167,000 | |||||||||||
conversion of convertible notes, net into shares of common stock | 8,000 | 3,000 | 6,000 | ||||||||||||||||||
accrued milestone payments classified as intangible assets | 0 | 10,000,000 | |||||||||||||||||||
income from termination of revenue interest purchase agreement | 0 | 0 | |||||||||||||||||||
non-cash interest expense related to the revenue interest liability | 0 | 0 | 818,000 | 4,242,000 | 3,381,000 | ||||||||||||||||
deferred income taxes associated with an acquisition | 0 | ||||||||||||||||||||
unrealized foreign exchange (gain) loss | |||||||||||||||||||||
cash paid for acquisition | 0 | ||||||||||||||||||||
proceeds from issuance of common stock in private placement, net of issuance costs | -159,000 | ||||||||||||||||||||
proceeds from issuance of common stock in at-the-market offerings, net of issuance costs | 0 | 0 | 0 | 14,480,000 | 0 | ||||||||||||||||
proceeds from issuance of common stock in public offerings, net of issuance costs | -280,000 | 17,384,000 | 6,914,000 | ||||||||||||||||||
proceeds from issuance of convertible notes | |||||||||||||||||||||
payments of deferred offering costs | |||||||||||||||||||||
payments on revenue interest liability | 0 | 0 | -192,694,000 | -2,883,000 | -2,026,000 | -757,000 | |||||||||||||||
cash, cash equivalents and restricted cash equivalents at beginning of period | 0 | 0 | 0 | 286,326,000 | 0 | 0 | 0 | 128,003,000 | 0 | 131,340,000 | |||||||||||
issuance of common stock in connection with settlement of contingent milestone and indemnification holdback liabilities | |||||||||||||||||||||
contingent milestone and indemnification holdback liabilities for common stock issuance in exchange for acquired intangible assets | |||||||||||||||||||||
issuance of common stock in exchange for acquired intangible | |||||||||||||||||||||
deferred tax liability incurred from acquired intangible | 0 | ||||||||||||||||||||
effect of exchange rate on cash, cash equivalents and restricted cash equivalents | 88,000 | -119,000 | 113,000 | 108,000 | -315,000 | -114,000 | 188,000 | 85,000 | -3,000 | ||||||||||||
net increase in cash, cash equivalents and restricted cash equivalents | -10,101,000 | -69,348,000 | 16,517,000 | -16,733,000 | 5,831,000 | 147,809,000 | 21,416,000 | 14,932,000 | |||||||||||||
costs recognized on sale of acquired inventory | 2,357,000 | 2,209,000 | |||||||||||||||||||
increase of inventory purchases included in accounts payable and accrued liabilities | -1,778,000 | -1,731,000 | |||||||||||||||||||
cash, cash equivalents and restricted cash equivalents at end of period | 302,843,000 | -16,733,000 | 5,831,000 | 147,809,000 | 149,419,000 | -7,756,000 | 146,272,000 | ||||||||||||||
issuance of common stock in connection with settlement of contingent milestone liability | |||||||||||||||||||||
deferred offering costs in accrued liabilities | 240,000 | ||||||||||||||||||||
net accretion of discounts on investments | -29,000 | -234,000 | -633,000 | -829,000 | -1,017,000 | 45,000 | -52,000 | ||||||||||||||
change in fair value of derivative liability | -674,000 | 1,149,000 | -1,355,000 | 1,272,000 | -334,000 | ||||||||||||||||
change in fair value of contingent liabilities associated with acquisition | 532,000 | 226,000 | |||||||||||||||||||
inventory reserves and firm purchase commitment losses | |||||||||||||||||||||
unrealized foreign exchange loss | |||||||||||||||||||||
gain on sale of priority review voucher | |||||||||||||||||||||
proceeds from paydown of investments | 2,000,000 | ||||||||||||||||||||
proceeds from sale of priority review voucher | |||||||||||||||||||||
proceeds from the issuance of convertible notes | 0 | 0 | |||||||||||||||||||
proceeds from revenue interest liability, net of issuance costs | 1,000 | 0 | |||||||||||||||||||
inventory purchases included in accrued liabilities | 3,584,000 | 1,025,000 | 1,364,000 | 103,000 | -882,000 | ||||||||||||||||
right-of-use assets obtained in exchange for lease liability | 0 | 0 | |||||||||||||||||||
stock-based compensation capitalized into inventory | |||||||||||||||||||||
issuance of common stock in exchange for acquired intangible assets | 0 | ||||||||||||||||||||
contingent milestone liability for common stock issuance for acquired intangible assets | 0 | ||||||||||||||||||||
indemnification holdback liability for common stock issuance in exchange for acquired intangible assets | 0 | ||||||||||||||||||||
change in fair value of contingent liabilities associated with an acquisition | 4,000 | ||||||||||||||||||||
inventory reserves | 826,000 | ||||||||||||||||||||
commercial milestone included in accrued liabilities | |||||||||||||||||||||
private placement issuance costs included in accounts payable and accrued liabilities | |||||||||||||||||||||
reclassification of contingent milestone liability to equity in connection with issuance of common stock upon achievement of contingent milestone | 0 | 0 | 4,292,000 | ||||||||||||||||||
issuance of common stock in connection with settlement of indemnification holdback liability | 0 | ||||||||||||||||||||
transaction costs from public offering included in accrued liabilities | |||||||||||||||||||||
indemnification holdback liability in exchange for acquired intangible assets | |||||||||||||||||||||
transaction costs from acquisition in accrued liabilities | |||||||||||||||||||||
amortization of operating lease right-of-use assets | 144,000 | 128,000 | 101,000 | 95,000 | 94,000 | 96,000 | 95,000 | 80,000 | 78,000 | 77,000 | 83,000 | ||||||||||
additions to intangible assets | |||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash equivalents | |||||||||||||||||||||
non-cash interest expense related to revenue interest liability | 3,774,000 | ||||||||||||||||||||
prepaid expenses and other current assets | -637,000 | -2,344,000 | -1,663,000 | 122,000 | -158,000 | ||||||||||||||||
proceeds from issuance of common stock pursuant to equity award plans | 1,477,000 | 735,000 | 345,000 | 938,000 | 80,000 | 732,000 | 27,000 | ||||||||||||||
net amortization of discounts on investments | -45,000 | -57,000 | |||||||||||||||||||
net cash from provided by investing activities | 36,500,000 | ||||||||||||||||||||
payments of issuance costs related to revenue interest liability | |||||||||||||||||||||
operating lease right-of-use assets | 0 | 0 | |||||||||||||||||||
payment of deferred offering costs in connection with the shelf registration and sales agreement | 17,000 | ||||||||||||||||||||
inventory purchases in accrued liabilities | |||||||||||||||||||||
noncash investing and financing activities: | |||||||||||||||||||||
revenue interest liability issuance costs included in accrued liabilities | |||||||||||||||||||||
deferred offering costs included in accrued liabilities | |||||||||||||||||||||
compound derivative liability related to revenue interest liability | |||||||||||||||||||||
non-cash interest expense on revenue interest purchase agreement | 5,667,000 | ||||||||||||||||||||
proceeds from paydowns of investments | 0 | 9,603,000 | 9,646,000 | 4,359,000 | |||||||||||||||||
proceeds from issuance of common stock in public offering, net of issuance costs | 0 | 2,244,000 | 0 | 44,659,000 | |||||||||||||||||
effect of exchange rate on cash and cash equivalents | 0 | 3,000 | -9,000 | 25,000 | 5,000 | 3,000 | -4,000 | ||||||||||||||
net increase in cash and cash equivalents | -36,094,000 | 1,261,000 | -51,409,000 | 93,308,000 | -34,264,000 | 11,007,000 | 60,065,000 | ||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 142,086,000 | 0 | 0 | 0 | 11,970,000 | ||||||||||||||
cash and cash equivalents at end of period | -36,094,000 | 1,261,000 | 90,677,000 | 93,308,000 | -34,264,000 | 11,007,000 | 72,035,000 | ||||||||||||||
property and equipment purchases included in accounts payable | |||||||||||||||||||||
net amortization (accretion) on investments | 6,000 | 40,000 | |||||||||||||||||||
payment of issuance costs related to the revenue interest liability | -400,000 | ||||||||||||||||||||
proceeds from the issuance of series a redeemable convertible preferred stock, net of issuance costs | |||||||||||||||||||||
operating lease right-of-use asset obtained in exchange for operating lease liability | |||||||||||||||||||||
landlord paid tenant improvements | |||||||||||||||||||||
conversion of series a redeemable convertible preferred stock into common stock on initial public offering | |||||||||||||||||||||
reclassification of redeemable common stock into common stock on initial public offering | |||||||||||||||||||||
proceeds from issuance of common stock in initial public offering, net of issuance costs | |||||||||||||||||||||
proceeds from issuance of preferred stock, net of issuance costs | |||||||||||||||||||||
payment of deferred offering costs | |||||||||||||||||||||
deferred initial public offering costs in accounts payable | |||||||||||||||||||||
amortization of premium on investments | |||||||||||||||||||||
proceeds from the issuance of preferred stock | |||||||||||||||||||||
net decrease in cash and cash equivalents | |||||||||||||||||||||
deferred initial public offering costs in accounts payable and accrued expenses | |||||||||||||||||||||
interest expense on convertible note | |||||||||||||||||||||
in process research and development | |||||||||||||||||||||
research and development asset acquisition | |||||||||||||||||||||
proceeds from convertible note, related party | |||||||||||||||||||||
proceeds from the sale of common stock | |||||||||||||||||||||
deferred public offering costs included in accrued liabilities | |||||||||||||||||||||
common stock issued in connection with asset acquisition | |||||||||||||||||||||
conversion of convertible note to preferred stock |
