Intellia Therapeutics, Inc(NASDAQ:NTLA)

Intellia Therapeutics, Inc., a genome editing company, focuses on the development of therapeutics. It utilizes a biological tool known as the Clustered, Regularly Interspaced Short Palindromic Repeats/CRISPR associated 9 (CRISPR/Cas9) system. The company's in vivo programs include NTLA-2001, which i...
Website: http://www.intelliatx.com
Founded: 2014
Full Time Employees: 270
CEO: John Leonard
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
collaboration revenue | 15,048,000 | 23,017,000 | 13,782,000 | 14,245,000 | 16,627,000 | 12,874,000 | 9,111,000 | 6,957,000 | 28,935,000 | -1,917,000 | 11,992,000 | 13,594,000 | 12,606,000 | 13,573,000 | 13,266,000 | 14,030,000 | 11,252,000 | 12,854,000 | 7,204,000 | 6,550,000 | 6,445,000 | 6,595,000 | 22,220,000 | 16,263,000 | 12,916,000 | 10,936,000 | 10,616,000 | 11,118,000 | 10,433,000 | 7,880,000 | 7,408,000 | 7,677,000 | 7,469,000 | 6,668,000 | 7,317,000 | 5,917,000 | 6,215,000 | 5,627,000 | 4,869,000 | 4,206,000 | 1,777,000 |
yoy | -9.50% | 78.79% | 51.27% | 104.76% | -42.54% | -771.57% | -24.02% | -48.82% | 129.53% | -114.12% | -9.60% | -3.11% | 12.03% | 5.59% | 84.15% | 114.20% | 74.58% | 94.91% | -67.58% | -59.72% | -50.10% | -39.69% | 109.31% | 46.28% | 23.80% | 38.78% | 43.30% | 44.82% | 39.68% | 18.18% | 1.24% | 29.74% | 20.18% | 18.50% | 50.28% | 40.68% | 249.75% | ||||
qoq | -34.62% | 67.01% | -3.25% | -14.33% | 29.15% | 41.30% | 30.96% | -75.96% | -1609.39% | -115.99% | -11.78% | 7.84% | -7.12% | 2.31% | -5.45% | 24.69% | -12.46% | 78.43% | 9.98% | 1.63% | -2.27% | -70.32% | 36.63% | 25.91% | 18.11% | 3.01% | -4.52% | 6.57% | 32.40% | 6.37% | -3.50% | 2.78% | 12.01% | -8.87% | 23.66% | -4.79% | 10.45% | 15.57% | 15.76% | 136.69% | |
operating expenses: | |||||||||||||||||||||||||||||||||||||||||
research and development | 80,737,000 | 88,652,000 | 94,747,000 | 97,035,000 | 108,427,000 | 116,877,000 | 123,380,000 | 114,207,000 | 111,847,000 | 108,981,000 | 113,696,000 | 115,276,000 | 97,116,000 | 100,034,000 | 96,651,000 | 90,199,000 | 133,095,000 | 71,161,000 | 60,486,000 | 58,884,000 | 39,276,000 | 38,231,000 | 39,756,000 | 37,771,000 | 34,650,000 | 31,731,000 | 27,513,000 | 25,460,000 | 23,709,000 | 19,918,000 | 23,237,000 | 23,467,000 | 22,493,000 | 21,170,000 | 17,481,000 | 15,565,000 | 13,431,000 | 11,331,000 | 7,861,000 | 7,423,000 | 5,225,000 |
general and administrative | 34,843,000 | 33,075,000 | 30,512,000 | 27,206,000 | 29,007,000 | 32,444,000 | 30,501,000 | 31,793,000 | 31,091,000 | 28,994,000 | 29,403,000 | 30,652,000 | 27,448,000 | 23,626,000 | 22,145,000 | 22,132,000 | 22,403,000 | 22,108,000 | 18,711,000 | 16,683,000 | 13,594,000 | 10,763,000 | 10,566,000 | 11,526,000 | 11,314,000 | 8,976,000 | 8,431,000 | 13,118,000 | 10,533,000 | 8,708,000 | 8,270,000 | 7,805,000 | 7,406,000 | 10,213,000 | 5,711,000 | 6,369,000 | 5,732,000 | 5,118,000 | 4,705,000 | 3,729,000 | 3,246,000 |
total operating expenses | 115,580,000 | 121,727,000 | 125,259,000 | 124,241,000 | 137,434,000 | 149,321,000 | 153,881,000 | 146,000,000 | 142,938,000 | 137,975,000 | 143,099,000 | 145,928,000 | 124,564,000 | 123,660,000 | 118,796,000 | 112,331,000 | 155,498,000 | 93,269,000 | 79,197,000 | 75,567,000 | 52,870,000 | 48,994,000 | 50,322,000 | 49,297,000 | 45,964,000 | 40,707,000 | 35,944,000 | 38,578,000 | 34,242,000 | 28,626,000 | 31,507,000 | 31,272,000 | 29,899,000 | 31,383,000 | 23,192,000 | 21,934,000 | 19,163,000 | 16,449,000 | 12,566,000 | 11,152,000 | 8,471,000 |
operating income | -100,532,000 | -98,710,000 | -111,477,000 | -109,996,000 | -120,807,000 | -136,447,000 | -144,770,000 | -139,043,000 | -114,003,000 | -139,892,000 | -131,107,000 | -132,334,000 | -111,958,000 | -110,087,000 | -105,530,000 | -98,301,000 | -144,246,000 | -80,415,000 | -71,993,000 | -69,017,000 | -46,425,000 | -42,399,000 | -28,102,000 | -33,034,000 | -33,048,000 | -29,771,000 | -25,328,000 | -27,460,000 | -23,809,000 | -20,746,000 | -24,099,000 | -23,595,000 | -22,430,000 | -24,715,000 | -15,875,000 | -16,017,000 | -12,948,000 | -10,822,000 | -7,697,000 | -6,946,000 | -6,694,000 |
yoy | -16.78% | -27.66% | -23.00% | -20.89% | 5.97% | -2.46% | 10.42% | 5.07% | 1.83% | 27.07% | 24.24% | 34.62% | -22.38% | 36.90% | 46.58% | 42.43% | 210.71% | 89.66% | 156.18% | 108.93% | 40.48% | 42.42% | 10.95% | 20.30% | 38.80% | 43.50% | 5.10% | 16.38% | 6.15% | -16.06% | 51.80% | 47.31% | 73.23% | 128.38% | 106.25% | 130.59% | 93.43% | ||||
qoq | 1.85% | -11.45% | 1.35% | -8.95% | -11.46% | -5.75% | 4.12% | 21.96% | -18.51% | 6.70% | -0.93% | 18.20% | 1.70% | 4.32% | 7.35% | -31.85% | 79.38% | 11.70% | 4.31% | 48.66% | 9.50% | 50.88% | -14.93% | -0.04% | 11.01% | 17.54% | -7.76% | 15.33% | 14.76% | -13.91% | 2.14% | 5.19% | -9.25% | 55.69% | -0.89% | 23.70% | 19.65% | 40.60% | 10.81% | 3.76% | |
operating margin % | -668.08% | -428.86% | -808.86% | -772.17% | -726.57% | -1059.86% | -1588.96% | -1998.61% | -394.00% | 7297.44% | -1093.29% | -973.47% | -888.13% | -811.07% | -795.49% | -700.65% | -1281.96% | -625.60% | -999.35% | -1053.69% | -720.33% | -642.90% | -126.47% | -203.12% | -255.87% | -272.23% | -238.58% | -246.99% | -228.21% | -263.27% | -325.31% | -307.35% | -300.31% | -370.65% | -216.96% | -270.69% | -208.33% | -192.32% | -158.08% | -165.15% | -376.70% |
other income, net: | |||||||||||||||||||||||||||||||||||||||||
interest income | 5,205,000 | 6,476,000 | 6,714,000 | 7,402,000 | 8,603,000 | 10,631,000 | 12,122,000 | 12,422,000 | 12,632,000 | 12,459,000 | 12,740,000 | 12,653,000 | 11,980,000 | 5,354,000 | 1,945,000 | 703,000 | 540,000 | 503,000 | 349,000 | 211,000 | 220,000 | 207,000 | 262,000 | 641,000 | 1,242,000 | 1,495,000 | 1,694,000 | 1,777,000 | 1,869,000 | 1,680,000 | 1,397,000 | 1,376,000 | 1,074,000 | 752,000 | 519,000 | 424,000 | 317,000 | 259,000 | 215,000 | 46,000 | 5,000 |
change in fair value of investments | -904,000 | -3,552,000 | 3,439,000 | 1,339,000 | -2,125,000 | -3,082,000 | -3,064,000 | -20,354,000 | -6,065,000 | ||||||||||||||||||||||||||||||||
total other income | 4,301,000 | 2,924,000 | 10,153,000 | 8,741,000 | 6,478,000 | 7,549,000 | 9,058,000 | -7,932,000 | 6,567,000 | 7,731,000 | 8,883,000 | 8,653,000 | 8,832,000 | -3,320,000 | -7,699,000 | -2,377,000 | -2,626,000 | ||||||||||||||||||||||||
net income | -96,231,000 | -95,786,000 | -101,324,000 | -101,255,000 | -114,329,000 | -128,898,000 | -135,712,000 | -146,975,000 | -107,436,000 | -132,161,000 | -122,224,000 | -123,681,000 | -103,126,000 | -113,407,000 | -113,229,000 | -100,678,000 | -146,872,000 | -81,237,000 | -71,644,000 | -68,806,000 | -46,205,000 | -42,192,000 | -27,840,000 | -32,393,000 | -31,806,000 | -28,276,000 | -23,634,000 | -25,683,000 | -21,940,000 | -19,066,000 | -22,702,000 | -22,219,000 | -21,356,000 | -23,963,000 | -15,356,000 | -15,593,000 | -12,631,000 | -10,563,000 | -7,482,000 | -6,900,000 | -6,689,000 |
yoy | -15.83% | -25.69% | -25.34% | -31.11% | 6.42% | -2.47% | 11.04% | 18.83% | 4.18% | 16.54% | 7.94% | 22.85% | -29.79% | 39.60% | 58.04% | 46.32% | 217.87% | 92.54% | 157.34% | 112.41% | 45.27% | 49.21% | 17.80% | 26.13% | 44.97% | 48.31% | 4.11% | 15.59% | 2.73% | -20.44% | 47.84% | 42.49% | 69.08% | 126.86% | 105.24% | 125.99% | 88.83% | ||||
qoq | 0.46% | -5.47% | 0.07% | -11.44% | -11.30% | -5.02% | -7.66% | 36.80% | -18.71% | 8.13% | -1.18% | 19.93% | -9.07% | 0.16% | 12.47% | -31.45% | 80.79% | 13.39% | 4.12% | 48.91% | 9.51% | 51.55% | -14.06% | 1.85% | 12.48% | 19.64% | -7.98% | 17.06% | 15.07% | -16.02% | 2.17% | 4.04% | -10.88% | 56.05% | -1.52% | 23.45% | 19.58% | 41.18% | 8.43% | 3.15% | |
net income margin % | -639.49% | -416.15% | -735.19% | -710.81% | -687.61% | -1001.23% | -1489.54% | -2112.62% | -371.30% | 6894.16% | -1019.21% | -909.82% | -818.07% | -835.53% | -853.53% | -717.59% | -1305.30% | -632.00% | -994.50% | -1050.47% | -716.91% | -639.76% | -125.29% | -199.18% | -246.25% | -258.56% | -222.63% | -231.00% | -210.29% | -241.95% | -306.45% | -289.42% | -285.93% | -359.37% | -209.87% | -263.53% | -203.23% | -187.72% | -153.67% | -164.05% | -376.42% |
net income per share | -0.81 | -0.82 | -0.92 | -0.98 | -1.1 | -1.26 | -1.34 | -1.52 | -1.12 | -1.46 | -1.38 | -1.4 | -1.17 | -1.38 | -1.49 | -1.33 | -1.96 | -1.1 | -0.97 | -1.01 | -0.69 | -0.7 | -0.47 | -0.61 | -0.63 | -0.58 | -0.49 | -0.56 | -0.49 | -0.43 | -0.53 | -0.52 | -0.51 | -0.63 | -0.44 | -0.45 | -0.36 | -0.26 | -0.22 | -0.36 | -9.89 |
weighted-average shares outstanding, basic and diluted | 118,490 | 108,376 | 110,188 | 103,732 | 103,500 | 98,849 | 101,002 | 96,975 | 95,502 | 88,770 | 88,645 | 88,185 | 87,772 | 76,972 | 76,047 | 75,823 | 74,751 | 70,894 | 73,706 | 68,164 | 67,183 | 55,987 | 58,754 | 53,369 | 50,491 | 48,554 | 45,814 | 45,234 | 43,161 | 42,836 | 42,043 | 36,006 | 35,189 | 34,916 | 34,723 | 34,316 | 19,121 | 676 | |||
other comprehensive loss: | |||||||||||||||||||||||||||||||||||||||||
unrealized gain on marketable securities | -1,272 | 42 | 337 | -404 | 452 | -2,692 | 4,452 | -208 | -821 | 1,986 | 142 | -1,482 | 2,989 | -1,267.25 | 991 | -13 | -30 | -124 | -218 | 112 | 91 | 81 | 196 | 87 | |||||||||||||||||
comprehensive loss | -97,503 | -95,744 | -100,987 | -101,659 | -113,877 | -131,590 | -131,260 | -147,183 | -108,257 | -130,847 | -121,928 | -124,871 | -98,343 | -111,500 | -113,043 | -102,170 | -152,302 | -83,695 | -71,805 | -68,807 | -46,218 | -42,222 | -27,964 | -32,611 | -31,694 | -17,723.25 | -23,553 | -25,487 | -21,853 | ||||||||||||
other comprehensive gain: | |||||||||||||||||||||||||||||||||||||||||
loss from equity method investment | -4,728,000 | -3,857,000 | -4,000,000 | -3,048,000 | -3,248,000 | -1,834,000 | -3,252,000 | -2,745,000 | |||||||||||||||||||||||||||||||||
change in fair value of contingent consideration | -100,000 | -5,426,000 | -7,810,000 | 172,000 | -421,000 | ||||||||||||||||||||||||||||||||||||
other comprehensive income: | |||||||||||||||||||||||||||||||||||||||||
other comprehensive gain from equity method investment | -672 | 154 | 292 | 1,794 | |||||||||||||||||||||||||||||||||||||
including the following revenue from related party | 159 | 1,946 | 5,792 | 4,935 | 5,522 | 4,414 | 7,767 | 5,384 | 69.25 | 277 | |||||||||||||||||||||||||||||||
other comprehensive loss from equity method investment | -1,525 | -805 | -560 | -302 | |||||||||||||||||||||||||||||||||||||
unrealized loss on marketable securities | -932 | -5,128 | -43.75 | -161 | -1 | ||||||||||||||||||||||||||||||||||||
income before income taxes | -10,563,000 | -7,482,000 | -6,900,000 | -6,689,000 | |||||||||||||||||||||||||||||||||||||
income tax benefit | |||||||||||||||||||||||||||||||||||||||||
net loss per common unit, basic and diluted | |||||||||||||||||||||||||||||||||||||||||
weighted-average common units outstanding, basic and diluted | |||||||||||||||||||||||||||||||||||||||||
benefit from income taxes |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 134,697,000 | 155,464,000 | 193,389,000 | 156,172,000 | 126,880,000 | 189,182,000 | 120,495,000 | 130,849,000 | 171,979,000 | 226,748,000 | 168,027,000 | 171,806,000 | 294,150,000 | 523,506,000 | 141,194,000 | 147,781,000 | 133,382,000 | 123,406,000 | 334,736,000 | 129,879,000 | 141,538,000 | 160,020,000 | 179,746,000 | 361,687,000 | 80,993,000 | 57,226,000 | 38,440,000 | 49,140,000 | 47,097,000 | 58,856,000 | 293,248,000 | 305,538,000 | 327,778,000 | 340,678,000 | 222,264,000 | 241,047,000 | 257,551,000 | 273,064,000 | 290,618,000 | 300,687,000 | 64,192,000 |
marketable securities | 241,289,000 | 294,420,000 | 317,655,000 | 303,479,000 | 376,867,000 | 412,333,000 | 537,619,000 | 560,219,000 | 619,315,000 | 685,475,000 | 686,761,000 | 736,268,000 | 639,392,000 | 669,116,000 | 687,000,000 | 726,494,000 | 721,869,000 | 625,282,000 | 463,531,000 | 399,140,000 | 442,525,000 | 437,351,000 | 228,201,000 | 75,117,000 | 169,266,000 | 222,500,000 | 249,485,000 | 255,203,000 | |||||||||||||
accounts receivable | 9,131,000 | 9,468,000 | 11,050,000 | 11,353,000 | 10,504,000 | 8,517,000 | 8,854,000 | 12,329,000 | 36,427,000 | 36,456,000 | 6,491,000 | 5,056,000 | 4,906,000 | 3,768,000 | 4,023,000 | 2,854,000 | 1,801,000 | 2,031,000 | 2,491,000 | 1,993,000 | 953,000 | 2,130,000 | 1,217,000 | 3,864,000 | 13,368,000 | 4,620,000 | 3,599,000 | 4,188,000 | 3,591,000 | 7,547,000 | 2,813,000 | 8,609,000 | 7,466,000 | 10,471,000 | 4,493,000 | 2,764,000 | 2,443,000 | 6,454,000 | 1,112,000 | 1,000,000 | 1,000,000 |
prepaid expenses and other current assets | 81,332,000 | 68,359,000 | 59,847,000 | 24,941,000 | 37,141,000 | 29,831,000 | 43,934,000 | 53,814,000 | 56,322,000 | 49,651,000 | 32,214,000 | 26,485,000 | 25,223,000 | 20,407,000 | 26,730,000 | 18,304,000 | 18,315,000 | 18,584,000 | 14,016,000 | 18,392,000 | 16,068,000 | 17,016,000 | 7,086,000 | 5,699,000 | 6,133,000 | 5,135,000 | 6,414,000 | 4,710,000 | 3,520,000 | 3,371,000 | 2,768,000 | 3,482,000 | 2,476,000 | 3,681,000 | 2,296,000 | 2,108,000 | 1,084,000 | 1,788,000 | 972,000 | 1,217,000 | 745,000 |
total current assets | 466,449,000 | 527,711,000 | 581,941,000 | 495,945,000 | 551,392,000 | 639,863,000 | 710,902,000 | 757,211,000 | 884,043,000 | 998,330,000 | 893,493,000 | 939,615,000 | 963,671,000 | 1,216,797,000 | 858,947,000 | 895,433,000 | 875,367,000 | 769,303,000 | 814,774,000 | 549,404,000 | 601,084,000 | 616,517,000 | 416,250,000 | 446,367,000 | 269,760,000 | 289,481,000 | 295,935,000 | 307,137,000 | 303,693,000 | 324,977,000 | 298,829,000 | 317,629,000 | 337,720,000 | 354,830,000 | 229,053,000 | 245,919,000 | 261,078,000 | 281,306,000 | 292,702,000 | 302,904,000 | 65,937,000 |
marketable securities - noncurrent | 141,261,000 | 155,250,000 | 158,814,000 | 170,855,000 | 203,353,000 | 260,215,000 | 286,567,000 | 248,805,000 | 162,090,000 | 99,864,000 | 137,752,000 | 164,013,000 | 225,038,000 | 69,338,000 | 20,533,000 | 32,604,000 | 139,486,000 | 337,361,000 | 350,451,000 | 22,262,000 | 16,735,000 | 4,746,000 | 9,868,000 | 4,739,000 | |||||||||||||||||
property and equipment | 15,516,000 | 17,671,000 | 20,421,000 | 22,806,000 | 25,123,000 | 27,381,000 | 28,763,000 | 30,273,000 | 32,075,000 | 32,760,000 | 33,800,000 | 33,194,000 | 31,606,000 | 27,921,000 | 26,597,000 | 25,868,000 | 23,697,000 | 20,968,000 | 19,946,000 | 18,530,000 | 16,157,000 | 15,943,000 | 15,612,000 | 16,402,000 | 17,251,000 | 17,996,000 | 17,206,000 | 16,694,000 | 16,669,000 | 17,061,000 | 16,935,000 | 16,580,000 | 16,010,000 | 15,272,000 | 13,560,000 | 12,578,000 | 11,418,000 | 10,628,000 | 5,492,000 | 4,421,000 | 4,228,000 |
operating lease right-of-use assets | 97,543,000 | 105,955,000 | 117,883,000 | 129,045,000 | 137,979,000 | 219,292,000 | 100,331,000 | 105,412,000 | 110,424,000 | 115,375,000 | 118,775,000 | 123,550,000 | 128,265,000 | 133,076,000 | 101,290,000 | 73,775,000 | 76,473,000 | 79,143,000 | 81,788,000 | 77,070,000 | 77,912,000 | 39,114,000 | 22,210,000 | 23,469,000 | 24,918,000 | 19,137,000 | 20,663,000 | 20,923,000 | 21,012,000 | ||||||||||||
investments and other assets | 38,010,000 | 35,540,000 | 46,216,000 | 80,243,000 | 68,316,000 | 44,264,000 | 46,788,000 | 49,835,000 | 70,957,000 | 42,883,000 | 42,363,000 | 41,031,000 | 40,920,000 | 40,527,000 | 36,989,000 | 37,128,000 | 35,493,000 | 29,558,000 | |||||||||||||||||||||||
total assets | 758,779,000 | 842,127,000 | 925,275,000 | 898,894,000 | 986,163,000 | 1,191,015,000 | 1,173,351,000 | 1,191,536,000 | 1,259,589,000 | 1,300,977,000 | 1,243,349,000 | 1,323,240,000 | 1,417,889,000 | 1,520,114,000 | 1,084,458,000 | 1,110,424,000 | 1,202,788,000 | 1,294,464,000 | 1,334,961,000 | 672,243,000 | 716,891,000 | 676,322,000 | 458,555,000 | 490,830,000 | 314,752,000 | 334,280,000 | 346,635,000 | 352,441,000 | 344,363,000 | 347,315,000 | 321,233,000 | 339,778,000 | 359,545,000 | 376,235,000 | 249,170,000 | 264,975,000 | 279,263,000 | 298,969,000 | 301,469,000 | 310,624,000 | 75,540,000 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||
accounts payable | 18,800,000 | 20,252,000 | 13,260,000 | 9,802,000 | 12,364,000 | 14,589,000 | 13,145,000 | 18,816,000 | 13,689,000 | 7,452,000 | 3,553,000 | 11,634,000 | 6,890,000 | 5,154,000 | 4,384,000 | 7,515,000 | 10,138,000 | 9,653,000 | 7,470,000 | 6,854,000 | 8,688,000 | 10,460,000 | 7,775,000 | 7,000 | 3,870,000 | 3,941,000 | 4,548,000 | 1,848,000 | 3,687,000 | 2,708,000 | 1,754,000 | 335,000 | 1,916,000 | 2,172,000 | 2,194,000 | 2,267,000 | 1,434,000 | 4,652,000 | 657,000 | 1,042,000 | 1,206,000 |
accrued expenses | 37,920,000 | 49,862,000 | 40,841,000 | 41,553,000 | 40,805,000 | 55,355,000 | 51,206,000 | 45,127,000 | 43,276,000 | 67,017,000 | 57,979,000 | 49,534,000 | 44,822,000 | 60,876,000 | 58,379,000 | 44,871,000 | 42,876,000 | 43,309,000 | 24,633,000 | 37,150,000 | 21,215,000 | 25,554,000 | 19,348,000 | 15,374,000 | 13,102,000 | 13,273,000 | 11,644,000 | 11,898,000 | 7,735,000 | 10,742,000 | 9,893,000 | 9,156,000 | 6,605,000 | 7,999,000 | 5,939,000 | 5,312,000 | 3,559,000 | 5,900,000 | 4,810,000 | 4,288,000 | 2,973,000 |
current portion of operating lease liability | 19,095,000 | 26,480,000 | 27,378,000 | 26,990,000 | 38,763,000 | 20,246,000 | 19,177,000 | 18,963,000 | 18,763,000 | 18,599,000 | 17,074,000 | 16,750,000 | 16,328,000 | 16,685,000 | 13,551,000 | 9,568,000 | 9,338,000 | 9,112,000 | 8,705,000 | 7,415,000 | 8,255,000 | 5,696,000 | 6,198,000 | 5,834,000 | 5,693,000 | 5,745,000 | |||||||||||||||
current portion of deferred revenue | 630,000 | 7,290,000 | 12,247,000 | 17,154,000 | 20,661,000 | 20,661,000 | 22,155,000 | 22,184,000 | 22,184,000 | 22,140,000 | 13,347,000 | 21,933,000 | 35,343,000 | 43,839,000 | 54,818,000 | 61,806,000 | 63,759,000 | 63,759,000 | 56,759,000 | 22,544,000 | 22,544,000 | 22,544,000 | 22,544,000 | 37,927,000 | 12,639,000 | 12,674,000 | 15,822,000 | 19,652,000 | 23,431,000 | 27,122,000 | 14,268,000 | 15,678,000 | 17,062,000 | 21,188,000 | 17,653,000 | 18,792,000 | 19,917,000 | 20,178,000 | 17,166,000 | 16,287,000 | 6,781,000 |
total current liabilities | 76,445,000 | 103,884,000 | 93,726,000 | 95,499,000 | 112,593,000 | 110,851,000 | 105,683,000 | 105,090,000 | 97,912,000 | 115,208,000 | 91,953,000 | 99,851,000 | 103,383,000 | 126,554,000 | 131,132,000 | 123,760,000 | 126,111,000 | 125,833,000 | 97,567,000 | 73,963,000 | 60,702,000 | 64,254,000 | 55,865,000 | 59,142,000 | 35,304,000 | 35,633,000 | 37,519,000 | 38,463,000 | 39,234,000 | 40,572,000 | 25,915,000 | 25,169,000 | 25,583,000 | 31,359,000 | 25,786,000 | 26,371,000 | 24,910,000 | 30,730,000 | 22,633,000 | 21,617,000 | 10,960,000 |
long-term operating lease liability | 61,395,000 | 66,849,000 | 70,588,000 | 75,601,000 | 80,490,000 | 189,952,000 | 82,446,000 | 87,332,000 | 92,100,000 | 96,747,000 | 101,263,000 | 105,582,000 | 109,801,000 | 114,018,000 | 84,097,000 | 59,997,000 | 62,480,000 | 64,911,000 | 67,273,000 | 63,259,000 | 64,487,000 | 33,609,000 | 16,000,000 | 17,349,000 | 18,669,000 | 12,630,000 | |||||||||||||||
total liabilities | 137,840,000 | 170,733,000 | 176,853,000 | 183,639,000 | 206,244,000 | 319,059,000 | 210,736,000 | 220,474,000 | 223,452,000 | 250,808,000 | 205,935,000 | ||||||||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||
common stock, 0.0001 par value... | 12,000 | 12,000 | 12,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 8,000 | 8,000 | 8,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 6,000 | 6,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | |
additional paid-in capital | 3,307,492,000 | 3,260,444,000 | 3,241,728,000 | 3,107,576,000 | 3,070,581,000 | 3,048,741,000 | 3,007,810,000 | 2,884,997,000 | 2,802,889,000 | 2,710,797,000 | 2,567,195,000 | 2,512,741,000 | 2,473,825,000 | 2,420,223,000 | 1,898,091,000 | 1,840,644,000 | 1,811,681,000 | 1,745,870,000 | 1,729,029,000 | 1,044,939,000 | 1,027,192,000 | 962,173,000 | 722,500,000 | 716,503,000 | 580,065,000 | 570,493,000 | 547,913,000 | 525,574,000 | 487,559,000 | 478,968,000 | 445,225,000 | 438,589,000 | 432,533,000 | 421,706,000 | 272,993,000 | 269,375,000 | 266,080,000 | 263,403,000 | 261,127,000 | 259,123,000 | 1,483,000 |
accumulated other comprehensive income | -240,000 | 1,032,000 | 990,000 | 653,000 | 1,057,000 | 605,000 | 3,297,000 | -2,632,000 | -174,000 | -13,000 | -12,000 | 1,000 | 31,000 | 155,000 | 373,000 | 261,000 | 336,000 | 255,000 | 59,000 | ||||||||||||||||||||||
accumulated deficit | -2,686,325,000 | -2,590,094,000 | -2,494,308,000 | -2,392,984,000 | -2,291,729,000 | -2,177,400,000 | -2,048,502,000 | -1,912,790,000 | -1,765,815,000 | -1,658,379,000 | -1,526,218,000 | -1,403,994,000 | -1,280,313,000 | -1,177,187,000 | -1,063,780,000 | -950,551,000 | -849,873,000 | -703,001,000 | -621,764,000 | -550,120,000 | -481,314,000 | -435,109,000 | -392,917,000 | -365,077,000 | -332,684,000 | -300,878,000 | -272,602,000 | -248,968,000 | -223,285,000 | -201,025,000 | -181,959,000 | -159,257,000 | -137,038,000 | -121,113,000 | -97,150,000 | -81,794,000 | -66,201,000 | -53,570,000 | -43,007,000 | -35,525,000 | -28,625,000 |
total stockholders’ equity | 620,939,000 | 671,394,000 | 748,422,000 | 715,255,000 | 779,919,000 | 871,956,000 | 962,615,000 | 971,062,000 | 1,036,137,000 | 1,050,169,000 | 1,037,414,000 | 1,104,888,000 | 1,190,843,000 | 1,235,584,000 | 824,951,000 | 880,547,000 | 953,754,000 | 1,040,244,000 | 1,107,098,000 | 494,813,000 | 545,873,000 | 527,072,000 | 329,620,000 | 351,587,000 | 247,759,000 | 269,881,000 | 275,652,000 | 276,866,000 | 264,338,000 | 277,920,000 | 300,597,000 | 199,883,000 | 209,837,000 | 218,124,000 | 223,602,000 | ||||||
total liabilities and stockholders’ equity | 758,779,000 | 842,127,000 | 925,275,000 | 898,894,000 | 986,163,000 | 1,191,015,000 | 1,173,351,000 | 1,191,536,000 | 1,259,589,000 | 1,300,977,000 | 1,243,349,000 | 1,323,240,000 | 1,417,889,000 | 1,520,114,000 | 1,084,458,000 | 1,110,424,000 | 1,202,788,000 | 1,294,464,000 | 1,334,961,000 | 672,243,000 | 716,891,000 | 676,322,000 | 458,555,000 | 490,830,000 | 314,752,000 | 334,280,000 | 346,635,000 | 352,441,000 | 344,363,000 | 347,315,000 | 376,235,000 | 279,263,000 | 298,969,000 | 301,469,000 | 310,624,000 | ||||||
deferred revenue, net of current portion | 12,539,000 | 12,539,000 | 13,161,000 | 18,256,000 | 22,607,000 | 28,052,000 | 33,440,000 | 38,853,000 | 12,719,000 | 12,919,000 | 13,862,000 | 19,932,000 | 25,678,000 | 35,330,000 | 49,481,000 | 63,476,000 | 63,023,000 | 40,208,000 | 45,829,000 | 51,387,000 | 57,070,000 | 62,752,000 | 13,020,000 | 16,136,000 | 19,322,000 | 22,508,000 | 25,659,000 | 28,810,000 | 31,996,000 | 35,181,000 | 38,332,000 | 44,111,000 | 47,336,000 | 50,785,000 | 54,092,000 | 58,109,000 | 60,406,000 | 65,042,000 | 2,753,000 | ||
equity method investment | 11,765,000 | 17,166,000 | 21,837,000 | 28,389,000 | 32,455,000 | 40,102,000 | 45,616,000 | 52,272,000 | 58,131,000 | 62,837,000 | |||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -1,155,000 | -947,000 | -2,258,000 | -3,572,000 | -3,868,000 | -2,678,000 | -7,461,000 | -9,368,000 | -9,554,000 | -8,062,000 | -28,000 | ||||||||||||||||||||||||||||||
contingent consideration liability | 24,026,000 | 18,600,000 | |||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 10,790,000 | 10,962,000 | 13,000 | 52,000 | 92,000 | 131,000 | 168,000 | 201,000 | 234,000 | 378,000 | 293,000 | 306,000 | 363,000 | 349,000 | |||||||||||||||||||||||||||
other assets | 5,165,000 | 4,977,000 | 5,003,000 | 4,748,000 | 4,483,000 | 4,592,000 | 2,823,000 | 2,920,000 | 2,963,000 | 2,948,000 | 2,989,000 | 5,277,000 | 5,469,000 | 5,569,000 | 5,815,000 | 6,133,000 | 6,557,000 | 6,478,000 | 6,767,000 | 7,035,000 | 3,275,000 | 3,299,000 | 5,375,000 | ||||||||||||||||||
marketable securities - current | 247,482,000 | 221,959,000 | |||||||||||||||||||||||||||||||||||||||
current portion of lease liability | 5,505,000 | 5,065,000 | 4,381,000 | ||||||||||||||||||||||||||||||||||||||
long-term lease liability | 14,142,000 | 14,604,000 | 15,132,000 | ||||||||||||||||||||||||||||||||||||||
proceeds due from at-the-market offerings | 27,140,000 | ||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 263,270,000 | 279,336,000 | 295,499,000 | 175,847,000 | 187,585,000 | ||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 321,233,000 | 339,778,000 | 359,545,000 | 249,170,000 | 264,975,000 | ||||||||||||||||||||||||||||||||||||
convertible preferred stock, 0.0001 par value... | |||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||
convertible preferred stock (series b, series a-2, series a-1, junior and founder), 0.0001 par value... | 88,620,000 | ||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ deficit | |||||||||||||||||||||||||||||||||||||||||
stockholders’ deficit: | |||||||||||||||||||||||||||||||||||||||||
total stockholders’ deficit | -27,142,000 | ||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ deficit | 75,540,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||
net loss | -96,231,000 | -95,786,000 | -101,324,000 | -101,255,000 | -114,329,000 | -128,898,000 | -135,712,000 | -146,975,000 | -107,436,000 | -132,161,000 | -122,224,000 | -123,681,000 | -103,126,000 | -113,407,000 | -113,229,000 | -100,678,000 | -146,872,000 | -81,237,000 | -71,644,000 | -68,806,000 | -46,205,000 | -42,192,000 | -27,840,000 | -32,393,000 | -31,806,000 | -28,276,000 | -23,634,000 | -25,683,000 | -21,940,000 | -19,066,000 | -22,702,000 | -22,219,000 | -21,356,000 | -23,963,000 | -15,356,000 | -15,593,000 | -12,631,000 | -10,563,000 | -7,482,000 | -6,900,000 | -6,689,000 |
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 2,202,000 | 2,380,000 | 2,415,000 | 2,474,000 | 2,498,000 | 2,566,000 | 2,608,000 | 2,599,000 | 2,512,000 | 2,466,000 | 2,290,000 | 2,170,000 | 2,050,000 | 2,031,000 | 1,950,000 | 1,837,000 | 1,754,000 | 1,880,000 | 1,786,000 | 1,634,000 | 1,591,000 | 1,602,000 | 1,602,000 | 1,566,000 | 1,541,000 | 1,583,000 | 1,383,000 | 1,322,000 | 1,299,000 | 1,227,000 | 1,152,000 | 1,073,000 | 1,012,000 | 833,000 | 790,000 | 711,000 | 660,000 | 405,000 | 265,000 | 247,000 | 187,000 |
stock-based compensation | 13,479,000 | 16,739,000 | 19,604,000 | 22,036,000 | 21,840,000 | 39,617,000 | 39,619,000 | 40,861,000 | 34,176,000 | ||||||||||||||||||||||||||||||||
accretion of investment discounts | -535,000 | -1,085,000 | -1,667,000 | -2,280,000 | 73,000 | -68,000 | -200,000 | -428,000 | -667,000 | -1,208,000 | -1,422,000 | ||||||||||||||||||||||||||||||
change in fair value of investments | 904,000 | 3,552,000 | -3,439,000 | -1,339,000 | 2,125,000 | 3,082,000 | 3,064,000 | 20,354,000 | 6,065,000 | ||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||
accounts receivable | 337,000 | 1,582,000 | 303,000 | -849,000 | -1,987,000 | 337,000 | 3,474,000 | 24,099,000 | 29,000 | -29,965,000 | -1,434,000 | -151,000 | -1,138,000 | 255,000 | -1,168,000 | -1,054,000 | 230,000 | 460,000 | -498,000 | -1,040,000 | 1,177,000 | -913,000 | 2,647,000 | 9,504,000 | -8,748,000 | -1,021,000 | 589,000 | -597,000 | 3,956,000 | -4,734,000 | 5,796,000 | -1,143,000 | 3,005,000 | -5,978,000 | -1,729,000 | -321,000 | 4,011,000 | -5,342,000 | |||
prepaid expenses and other current assets | -12,972,000 | -8,690,000 | -23,035,000 | 5,155,000 | 218,000 | 541,000 | 10,882,000 | 2,507,000 | -8,746,000 | -15,362,000 | -5,728,000 | -1,263,000 | -4,815,000 | -1,932,000 | -662,000 | 12,000 | 422,000 | -4,725,000 | 3,630,000 | -3,255,000 | -5,448,000 | -7,255,000 | -1,387,000 | -116,000 | -448,000 | 1,280,000 | -1,704,000 | -1,189,000 | -150,000 | -603,000 | 714,000 | -1,006,000 | 1,205,000 | -1,385,000 | -188,000 | -1,024,000 | 704,000 | -817,000 | 245,000 | -472,000 | 65,000 |
operating lease right-of-use assets | 8,411,000 | 8,294,000 | 8,641,000 | 8,933,000 | 7,218,000 | 6,422,000 | 5,081,000 | 5,012,000 | 4,951,000 | 4,863,000 | 4,775,000 | 4,715,000 | 4,658,000 | 4,605,000 | 3,148,000 | 2,697,000 | 2,671,000 | ||||||||||||||||||||||||
other assets | -74,000 | 1,938,000 | 25,288,000 | -10,589,000 | -13,826,000 | -559,000 | -17,000 | 769,000 | 724,000 | 129,000 | -333,000 | -110,000 | -393,000 | -109,000 | -180,000 | 116,000 | -918,000 | 365,000 | -19,000 | 26,000 | -255,000 | -265,000 | 109,000 | 142,000 | 97,000 | 43,000 | -15,000 | 41,000 | 84,000 | 358,000 | 100,000 | 246,000 | 318,000 | 424,000 | -79,000 | 289,000 | 268,000 | -3,760,000 | 24,000 | 124,000 | -2,823,000 |
accounts payable | -1,420,000 | 6,959,000 | 3,459,000 | -2,562,000 | -1,869,000 | 1,436,000 | -5,552,000 | 5,347,000 | 5,569,000 | 3,941,000 | -7,706,000 | 5,117,000 | 1,170,000 | 750,000 | -1,624,000 | -3,653,000 | -57,000 | 2,399,000 | 736,000 | -1,689,000 | -917,000 | 1,615,000 | 7,344,000 | -3,529,000 | -370,000 | -30,000 | 2,203,000 | -1,649,000 | 1,356,000 | 297,000 | 1,534,000 | -1,658,000 | 59,000 | -256,000 | 438,000 | 284,000 | -954,000 | 1,630,000 | 521,000 | -280,000 | -87,000 |
accrued expenses | -11,947,000 | 9,027,000 | -715,000 | 832,000 | -14,415,000 | 3,953,000 | 6,219,000 | 1,848,000 | -22,403,000 | 9,032,000 | 9,517,000 | 4,867,000 | -17,392,000 | 3,072,000 | 13,573,000 | 2,996,000 | -3,717,000 | 18,430,000 | -11,305,000 | 14,723,000 | -4,588,000 | 6,312,000 | 4,285,000 | 2,257,000 | 177,000 | 1,267,000 | 96,000 | 3,552,000 | -2,605,000 | 1,357,000 | 1,118,000 | 1,914,000 | -1,609,000 | 2,092,000 | 554,000 | 1,641,000 | -1,893,000 | 1,309,000 | 688,000 | 1,187,000 | -134,000 |
deferred revenue | -6,660,000 | -13,980,000 | -4,907,000 | -4,129,000 | -5,095,000 | -5,845,000 | -5,474,000 | -5,389,000 | -5,368,000 | 34,927,000 | -8,786,000 | -14,353,000 | -14,566,000 | -16,725,000 | -16,640,000 | -16,104,000 | -13,995,000 | -14,369,000 | -5,807,000 | -5,621,000 | -5,558,000 | -5,683,000 | -21,065,000 | 75,020,000 | -3,151,000 | -6,334,000 | -7,016,000 | -6,930,000 | -6,842,000 | 9,668,000 | -4,595,000 | -4,535,000 | -4,474,000 | 310,000 | -4,588,000 | -4,432,000 | -4,278,000 | 715,000 | -3,757,000 | 71,795,000 | -778,000 |
operating lease liabilities | -12,840,000 | -4,636,000 | -4,625,000 | -16,662,000 | -29,028,000 | -4,245,000 | -4,672,000 | -4,569,000 | -4,483,000 | -4,455,000 | -3,996,000 | -3,797,000 | -4,420,000 | -3,335,000 | -2,089,000 | -2,254,000 | -2,204,000 | -1,899,000 | -2,156,000 | -3,648,000 | -1,402,000 | -1,388,000 | -1,397,000 | -1,359,000 | -1,360,000 | -3,826,000 | |||||||||||||||
net cash from operating activities | -117,346,000 | -69,285,000 | -76,899,000 | -99,622,000 | -148,930,000 | -85,195,000 | -84,837,000 | -58,186,000 | -120,662,000 | -93,054,000 | -101,381,000 | -90,323,000 | -109,328,000 | -89,869,000 | -78,526,000 | -85,091,000 | -79,801,000 | -54,651,000 | -65,022,000 | -52,981,000 | -52,376,000 | -40,226,000 | -28,558,000 | 57,417,000 | -38,545,000 | -28,662,000 | -25,448,000 | -27,677,000 | -21,453,000 | -8,538,000 | -12,454,000 | -22,495,000 | -17,770,000 | -21,306,000 | -16,894,000 | -15,678,000 | -11,398,000 | -14,410,000 | -7,610,000 | 67,550,000 | -9,421,000 |
capital expenditures | -79,000 | -126,000 | -29,000 | -239,000 | -653,000 | -778,000 | -1,536,000 | -1,228,000 | -1,659,000 | -1,547,000 | -5,778,000 | -4,828,000 | -307,000 | -4,469,000 | -5,807,000 | -3,951,000 | 2,292,000 | -2,834,000 | -5,874,000 | -1,870,000 | -1,511,000 | -43,000 | -585,000 | -1,354,000 | -95,000 | -2,788,000 | -1,599,000 | -520,000 | -1,087,000 | -1,443,000 | -2,511,000 | -186,000 | -1,147,000 | -2,193,000 | -2,699,000 | -610,000 | -3,784,000 | -1,259,000 | 126,000 | -1,852,000 | -90,000 |
free cash flows | -117,425,000 | -69,411,000 | -76,928,000 | -99,861,000 | -149,583,000 | -85,973,000 | -86,373,000 | -59,414,000 | -122,321,000 | -94,601,000 | -107,159,000 | -95,151,000 | -109,635,000 | -94,338,000 | -84,333,000 | -89,042,000 | -77,509,000 | -57,485,000 | -70,896,000 | -54,851,000 | -53,887,000 | -40,269,000 | -29,143,000 | 56,063,000 | -38,640,000 | -31,450,000 | -27,047,000 | -28,197,000 | -22,540,000 | -9,981,000 | -14,965,000 | -22,681,000 | -18,917,000 | -23,499,000 | -19,593,000 | -16,288,000 | -15,182,000 | -15,669,000 | -7,484,000 | 65,698,000 | -9,511,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -79,000 | -126,000 | -29,000 | -239,000 | -735,000 | -981,000 | -1,279,000 | -1,012,000 | -2,506,000 | -1,520,000 | -4,332,000 | -4,301,000 | -3,832,000 | -3,912,000 | -4,237,000 | -3,980,000 | -1,429,000 | -2,868,000 | -4,538,000 | -2,938,000 | -2,412,000 | -1,006,000 | -698,000 | -1,036,000 | -845,000 | -2,572,000 | -1,748,000 | -941,000 | -1,533,000 | -1,592,000 | -2,016,000 | -900,000 | -1,850,000 | -2,397,000 | -2,260,000 | -1,272,000 | -4,162,000 | -3,405,000 | -605,000 | -1,147,000 | -1,008,000 |
purchases of marketable securities | -46,965,000 | -67,050,000 | -116,651,000 | -55,600,000 | -83,209,000 | -169,102,000 | -206,103,000 | -300,810,000 | -259,558,000 | -149,775,000 | -129,370,000 | -243,286,000 | -382,033,000 | -236,434,000 | -161,074,000 | -247,861,000 | -587,328,000 | -37,101,000 | -148,330,000 | -228,912,000 | -213,582,000 | -1,000 | -31,207,000 | -33,044,000 | -81,404,000 | -163,310,000 | -19,272,000 | ||||||||||||||
sales and maturities of marketable securities | 113,354,000 | 94,710,000 | 115,939,000 | 162,749,000 | 178,272,000 | 321,648,000 | 199,673,000 | ||||||||||||||||||||||||||||||||||
net cash from investing activities | 66,310,000 | 27,534,000 | -741,000 | 106,910,000 | 94,328,000 | 151,565,000 | -7,709,000 | -24,190,000 | 5,901,000 | 45,939,000 | 79,500,000 | -34,538,000 | -122,248,000 | -30,152,000 | 47,643,000 | 95,345,000 | 47,473,000 | -159,115,000 | -399,381,000 | 33,260,000 | -25,542,000 | -210,918,000 | -153,980,000 | 92,963,000 | 57,448,000 | 27,884,000 | -31,652,000 | 23,249,000 | 5,695,000 | -256,016,000 | -2,016,000 | -900,000 | -1,850,000 | -2,397,000 | -2,260,000 | -1,272,000 | -4,162,000 | -3,405,000 | -605,000 | -1,147,000 | -1,008,000 |
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock through at-the-market offerings | 33,569,000 | 0 | 114,760,000 | -30,000 | 80,497,000 | 38,398,000 | 58,034,000 | ||||||||||||||||||||||||||||||||||
net cash from financing activities | 33,569,000 | 1,977,000 | 114,857,000 | 2,317,000 | 82,192,000 | 41,246,000 | 59,992,000 | 106,484,000 | 19,102,000 | 2,516,000 | 2,221,000 | 505,763,000 | 23,977,000 | 5,895,000 | 47,320,000 | 2,280,000 | 668,680,000 | 7,133,000 | 58,595,000 | 234,093,000 | 597,000 | 132,225,000 | 4,864,000 | 19,564,000 | 46,400,000 | 6,471,000 | 3,999,000 | 30,162,000 | 2,180,000 | 1,155,000 | 6,720,000 | 142,117,000 | 371,000 | 446,000 | 47,000 | 261,000 | -1,854,000 | 170,092,000 | -1,195,000 | ||
net decrease in cash, cash equivalents and restricted cash equivalents | -17,467,000 | 21,940,000 | -54,602,000 | -10,354,000 | -41,130,000 | -54,769,000 | |||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash equivalents, beginning of period | 167,568,000 | 0 | 0 | 0 | 202,787,000 | 0 | 0 | 0 | 240,353,000 | 0 | 0 | ||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash equivalents, end of period | 150,101,000 | -39,774,000 | 37,217,000 | 21,940,000 | 148,185,000 | 68,687,000 | -10,354,000 | -41,130,000 | 185,584,000 | 59,369,000 | -2,779,000 | ||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash equivalents to condensed consolidated balance sheet: | |||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 134,697,000 | -37,925,000 | 37,217,000 | 29,292,000 | 126,880,000 | 68,687,000 | -10,354,000 | -41,130,000 | 171,979,000 | 58,721,000 | -3,779,000 | -122,344,000 | 294,150,000 | 382,312,000 | -6,587,000 | 14,399,000 | 133,382,000 | -211,330,000 | 204,857,000 | -11,659,000 | 141,538,000 | -19,726,000 | -181,941,000 | ||||||||||||||||||
restricted cash equivalents, included in prepaid expenses and other current assets, and investments and other assets | 15,404,000 | 0 | -7,352,000 | 21,305,000 | |||||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash equivalents | 150,101,000 | -39,774,000 | 37,217,000 | 21,940,000 | 148,185,000 | 68,687,000 | -10,354,000 | -41,130,000 | 185,584,000 | 59,369,000 | -2,779,000 | -17,051,000 | -181,941,000 | ||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | |||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment unpaid at period end | 82,000 | 203,000 | -257,000 | -216,000 | 847,000 | -27,000 | -1,446,000 | -527,000 | 3,525,000 | -557,000 | -1,570,000 | 29,000 | 3,721,000 | 34,000 | -1,336,000 | 1,068,000 | 901,000 | 963,000 | 113,000 | -318,000 | 750,000 | -216,000 | 149,000 | 421,000 | 446,000 | 149,000 | -495,000 | 714,000 | 703,000 | 204,000 | -439,000 | 662,000 | 378,000 | 2,146,000 | 731,000 | -705,000 | 918,000 | ||||
reduction of right-of-use assets from remeasurement of lease liabilities | 0 | 0 | 0 | 61,917,000 | |||||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment | 0 | 67,000 | -10,000 | -16,000 | 0 | 16,000 | 1,000 | 91,000 | 13,000 | 54,000 | 50,000 | 11,000 | 0 | ||||||||||||||||||||||||||||
accelerated amortization/impairment of right-of-use assets | |||||||||||||||||||||||||||||||||||||||||
accretion of investment discounts and premiums | -4,281,000 | -4,649,000 | -5,285,000 | ||||||||||||||||||||||||||||||||||||||
(recognition) deferral of equity method investment intra-entity profit on sales | 0 | 0 | 0 | -20,967,000 | |||||||||||||||||||||||||||||||||||||
loss from equity method investment | 4,728,000 | 3,857,000 | 4,000,000 | 3,048,000 | 3,248,000 | 1,834,000 | 3,252,000 | 2,745,000 | |||||||||||||||||||||||||||||||||
change in fair value of contingent consideration | 0 | 0 | 0 | 100,000 | 5,426,000 | 7,810,000 | -172,000 | 421,000 | |||||||||||||||||||||||||||||||||
proceeds from options exercised | 625,000 | 1,030,000 | 1,695,000 | 1,179,000 | 1,958,000 | 995,000 | 4,384,000 | 465,000 | 755,000 | 533,000 | 722,000 | 4,827,000 | 8,435,000 | 1,226,000 | 20,365,000 | 6,163,000 | 13,340,000 | 9,607,000 | 597,000 | 1,034,000 | 336,000 | 870,000 | 192,000 | 1,664,000 | 360,000 | 1,195,000 | 2,180,000 | 557,000 | 6,720,000 | 648,000 | 371,000 | 90,000 | 47,000 | ||||||||
issuance of shares through employee stock purchase plan | 1,352,000 | 0 | 1,317,000 | 0 | 1,878,000 | 0 | 1,581,000 | 0 | 1,054,000 | 0 | 872,000 | 0 | 558,000 | 0 | 420,000 | 0 | 469,000 | 0 | |||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash equivalents to consolidated balance sheet: | |||||||||||||||||||||||||||||||||||||||||
restricted cash equivalents, included in investments and other assets | 0 | 0 | 0 | 13,605,000 | 648,000 | 1,000,000 | -1,000 | 11,958,000 | 3,430,000 | -319,000 | 1,750,000 | 7,096,000 | |||||||||||||||||||||||||||||
operating lease liability arising from obtaining right-of-use assets | |||||||||||||||||||||||||||||||||||||||||
non-cash trade-in of property and equipment | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
proceeds from at-the-market offerings unpaid at period end | 551,000 | ||||||||||||||||||||||||||||||||||||||||
shares issued for rewrite contingent consideration | 0 | ||||||||||||||||||||||||||||||||||||||||
gain on disposal of property and equipment | |||||||||||||||||||||||||||||||||||||||||
accelerated amortization of right-of-use asset | |||||||||||||||||||||||||||||||||||||||||
recognition of equity method investment intra-entity profit on sales | |||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash equivalents | -2,779,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from option exercises unpaid at period end | |||||||||||||||||||||||||||||||||||||||||
amortization of investment discounts and premiums | -6,307,000 | -7,923,000 | |||||||||||||||||||||||||||||||||||||||
in-process research and development expense | |||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 0 | ||||||||||||||||||||||||||||||||||||||||
acquired in-process research and development, net of cash acquired of 287 | 0 | 0 | 0 | -44,832,000 | |||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock through follow-on offerings, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||
contingent consideration liability assumed in asset acquisition | 0 | 0 | 0 | 10,541,000 | |||||||||||||||||||||||||||||||||||||
maturities of marketable securities | 267,965,000 | 197,234,000 | 213,202,000 | 213,049,000 | 263,617,000 | 210,194,000 | 212,804,000 | 130,849,000 | 93,734,000 | 94,614,000 | 192,485,000 | 73,299,000 | 125,200,000 | 19,000,000 | 60,300,000 | 94,000,000 | 89,500,000 | 63,500,000 | 51,500,000 | 187,500,000 | 26,500,000 | ||||||||||||||||||||
deferral of equity method investment intra-entity profit on sales | 0 | 968,000 | 2,844,000 | 2,812,000 | 2,875,000 | 2,874,000 | 2,844,000 | 2,812,000 | |||||||||||||||||||||||||||||||||
investment in kyverna therapeutics, inc. | |||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock through at-the-market offerings, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents and restricted cash equivalents | -229,355,000 | 385,742,000 | -6,906,000 | 16,149,000 | 14,992,000 | -181,941,000 | |||||||||||||||||||||||||||||||||||
right-of-use assets acquired under operating leases | -57,000 | 7,461,000 | 1,580,000 | 40,394,000 | 18,493,000 | 412,000 | 180,000 | 7,347,000 | 0 | 1,211,000 | |||||||||||||||||||||||||||||||
non-cash contribution of intellectual property to avencell therapeutics, inc. | |||||||||||||||||||||||||||||||||||||||||
non-cash contribution of intellectual property to sparingvision sas | |||||||||||||||||||||||||||||||||||||||||
non-cash contribution of intellectual property to kyverna therapeutics, inc. | |||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these consolidated financial statements. | |||||||||||||||||||||||||||||||||||||||||
equity-based compensation | 35,352,000 | 36,400,000 | 27,255,000 | 24,626,000 | 25,215,000 | 23,068,000 | 18,491,000 | 14,561,000 | 15,410,000 | 10,614,000 | 6,424,000 | 5,582,000 | 5,400,000 | 4,764,000 | 4,157,000 | 3,016,000 | 3,079,000 | 4,404,000 | 4,592,000 | 3,582,000 | 4,456,000 | 4,901,000 | 4,107,000 | 6,596,000 | 3,247,000 | 2,849,000 | 2,630,000 | 2,015,000 | 2,055,000 | 1,833,000 | 812,000 | ||||||||||
right-of-use asset acquired under operating lease | |||||||||||||||||||||||||||||||||||||||||
in-process research and development charge | 0 | 0 | 0 | 55,990,000 | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock through at-the-market offerings, net of issuance costs | 0 | 1,466,000 | 165,757,000 | 23,255,000 | 0 | 38,885,000 | 0 | 0 | 0 | 45,255,000 | |||||||||||||||||||||||||||||||
shares issued for rewrite research milestone liability | 0 | 24,126,000 | |||||||||||||||||||||||||||||||||||||||
amortization of investment premiums | -4,571,000 | -1,249,000 | 824,000 | 2,002,000 | 2,426,000 | 2,634,000 | 2,102,000 | ||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash equivalents, beginning of period | 535,463,000 | 0 | 0 | 0 | 125,486,000 | 0 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash equivalents, end of period | 306,108,000 | 385,742,000 | -6,906,000 | 16,149,000 | 140,478,000 | -181,941,000 | |||||||||||||||||||||||||||||||||||
reconciliation of cash and cash equivalents and restricted cash equivalents to condensed consolidated balance sheet: | |||||||||||||||||||||||||||||||||||||||||
total cash and cash equivalents and restricted cash equivalents | 306,108,000 | 385,742,000 | -6,906,000 | 16,149,000 | 140,478,000 | ||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock through follow-on offerings, net of issuance costs | 0 | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock to regeneron pharmaceuticals, inc. | |||||||||||||||||||||||||||||||||||||||||
reconciliation of cash and cash equivalents and restricted cash equivalents to consolidated balance sheet: | |||||||||||||||||||||||||||||||||||||||||
see notes to consolidated financial statements. | |||||||||||||||||||||||||||||||||||||||||
offering costs unpaid at period end | |||||||||||||||||||||||||||||||||||||||||
operating right-of-use assets | 2,743,000 | 2,422,000 | 1,596,000 | 1,591,000 | 1,671,000 | 1,629,000 | 1,566,000 | 4,080,000 | |||||||||||||||||||||||||||||||||
proceeds from issuance of common stock to regeneron | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents and restricted cash and cash equivalents | 204,277,000 | -12,588,000 | -19,323,000 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash and cash equivalents, beginning of period | 0 | 0 | 164,606,000 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash and cash equivalents, end of period | 204,277,000 | -12,588,000 | 145,283,000 | ||||||||||||||||||||||||||||||||||||||
reconciliation of cash and cash equivalents and restricted cash and cash equivalents to condensed consolidated balance sheet: | |||||||||||||||||||||||||||||||||||||||||
restricted cash and cash equivalents, included in prepaids and other current assets and other assets | -580,000 | -929,000 | 3,745,000 | ||||||||||||||||||||||||||||||||||||||
total cash and cash equivalents and restricted cash and cash equivalents | 204,277,000 | -12,588,000 | 145,283,000 | ||||||||||||||||||||||||||||||||||||||
non-cash contribution of intellectual property to newco | |||||||||||||||||||||||||||||||||||||||||
amortization/accretion of investment premiums/discounts | 1,209,000 | ||||||||||||||||||||||||||||||||||||||||
accretion of investment premiums | |||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | -39,000 | -40,000 | -39,000 | -37,000 | -33,000 | -33,000 | -144,000 | 85,000 | -13,000 | -57,000 | 14,000 | 26,000 | |||||||||||||||||||||||||||||
proceeds from issuance of common stock through follow-on offerings, net of issuance costs of 0.7 million | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock through at-the-market offerings, net of issuance costs of 0.2 million | |||||||||||||||||||||||||||||||||||||||||
restricted cash equivalents, included in prepaids and other current assets and other assets | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock through follow-on offering, net of issuance costs of 0.4 million | 0 | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock through at-the-market offerings, net of issuance costs of 0.1 million and 0.3 million, respectively | |||||||||||||||||||||||||||||||||||||||||
restricted cash equivalents, included in other assets | 0 | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock through at-the-market offerings, net of issuance costs of 0.1 million | |||||||||||||||||||||||||||||||||||||||||
proceeds from common stock offerings, net of offering costs | 4,528,000 | 18,136,000 | 46,208,000 | ||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 23,767,000 | 118,414,000 | -18,783,000 | -17,554,000 | -10,069,000 | 236,495,000 | -11,624,000 | ||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 57,226,000 | 0 | 0 | 0 | 58,856,000 | 0 | 0 | 0 | 340,678,000 | 0 | 0 | 0 | 273,064,000 | 0 | 0 | 0 | 75,816,000 | ||||||||||||||||||||||||
cash and cash equivalents, end of period | 80,993,000 | 18,786,000 | -10,700,000 | 2,043,000 | 47,097,000 | -234,392,000 | -12,290,000 | -22,240,000 | 327,778,000 | 118,414,000 | -18,783,000 | -16,504,000 | 257,551,000 | -17,554,000 | -10,069,000 | 236,495,000 | 64,192,000 | ||||||||||||||||||||||||
net decrease in cash and cash equivalents | -10,700,000 | 2,043,000 | -11,759,000 | -12,290,000 | -22,240,000 | -12,900,000 | -15,513,000 | ||||||||||||||||||||||||||||||||||
non-cash lease expense | 244,000 | 218,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from common stock offering, net of offering costs | 3,639,000 | ||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash (used in) provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||
payments to acquire in-process research and development | 0 | -200,000 | -200,000 | -200,000 | |||||||||||||||||||||||||||||||||||||
payment of preferred unit and preferred stock issuance costs | 0 | 0 | 0 | -100,000 | |||||||||||||||||||||||||||||||||||||
proceeds from common stock offering | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
payment of common stock offering costs | 0 | -1,654,000 | |||||||||||||||||||||||||||||||||||||||
conversion of convertible preferred stock to common stock | |||||||||||||||||||||||||||||||||||||||||
proceeds from sale of class a-1 and a-2 preferred units and series b preferred stock | |||||||||||||||||||||||||||||||||||||||||
acquisition of in-process research and development unpaid at period end | -200,000 | 400,000 | |||||||||||||||||||||||||||||||||||||||
financing costs incurred but unpaid at period end | 1,150,000 | 454,000 | |||||||||||||||||||||||||||||||||||||||
acquired in-process research and development | |||||||||||||||||||||||||||||||||||||||||
benefit from intraperiod tax allocation | |||||||||||||||||||||||||||||||||||||||||
acquisition of in-process research and development | |||||||||||||||||||||||||||||||||||||||||
proceeds from sale of common units | |||||||||||||||||||||||||||||||||||||||||
noncash portion of acquired in-process research and development | |||||||||||||||||||||||||||||||||||||||||
proceeds from sale of class a-2 preferred units and series b preferred stock | |||||||||||||||||||||||||||||||||||||||||
proceeds from sale of class a-2 preferred units | |||||||||||||||||||||||||||||||||||||||||
payment of proposed public offering costs | -895,000 |
