Ocular Therapeutix, Inc(NASDAQ:OCUL)
Ocular Therapeutix, Inc., a biopharmaceutical company, focuses on the formulation, development, and commercialization of therapies for diseases and conditions of the eye using its bioresorbable hydrogel platform technology. The company markets ReSure Sealant, an ophthalmic device designed to prevent...
Website: http://www.ocutx.com
Founded: 2006
Full Time Employees: 161
CEO: Antony Mattessich
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||
product revenue | 10,785,000 | 13,250,000 | 14,544,000 | 13,395,000 | 10,634,000 | 17,020,000 | 15,347,000 | 16,379,000 | 14,715,000 | 14,677,000 | 14,950,000 | 15,029,000 | 13,214,000 | 13,902,000 | 11,913,000 | 12,144,000 | 12,498,000 | 12,308,000 | 12,153,000 | 11,718,000 | 7,342,000 | 7,349,000 | 5,876,000 | 1,569,000 | 2,609,000 | 2,256,000 | 829,000 | 650,000 | 492,000 | 504,000 | 498,000 | 648,000 | 340,000 | 487,000 | 523,000 | 438,000 | 475,000 | 511,000 | 477,000 | 441,000 | 416,000 | 394,000 | 388,000 | 334,000 | 238,000 | |||
collaboration revenue | 64,000 | 64,000 | 62,000 | 78,000 | 62,000 | 59,000 | 124,000 | 131,000 | 157,000 | 160,000 | 173,000 | 52,000 | 122,000 | 689,000 | 42,000 | 42,000 | 41,000 | 125,000 | 188,000 | |||||||||||||||||||||||||||||
total revenue | 10,785,000 | 13,250,000 | 14,544,000 | 13,459,000 | 10,698,000 | 17,082,000 | 15,425,000 | 16,441,000 | 14,774,000 | 14,801,000 | 15,081,000 | 15,186,000 | 13,374,000 | 14,075,000 | 11,965,000 | 12,266,000 | 13,187,000 | 12,308,000 | 12,153,000 | 11,718,000 | 7,342,000 | 7,349,000 | 5,876,000 | 1,569,000 | 2,609,000 | 2,256,000 | 829,000 | 650,000 | 492,000 | 504,000 | 498,000 | 648,000 | 340,000 | 487,000 | 523,000 | 438,000 | 475,000 | 458,000 | ||||||||||
yoy | 0.81% | -22.43% | -5.71% | -18.14% | -27.59% | 15.41% | 2.28% | 8.26% | 10.47% | 5.16% | 26.04% | 23.81% | 1.42% | 14.36% | -1.55% | 4.68% | 79.61% | 67.48% | 106.82% | 646.85% | 181.41% | 225.75% | 608.81% | 141.38% | 430.28% | 347.62% | 66.47% | 0.31% | 44.71% | 3.49% | -4.78% | 47.95% | -28.42% | 3.71% | ||||||||||||||
qoq | -18.60% | -8.90% | 8.06% | 25.81% | -37.37% | 10.74% | -6.18% | 11.28% | -0.18% | -1.86% | -0.69% | 13.55% | -4.98% | 17.63% | -2.45% | -6.98% | 7.14% | 1.28% | 3.71% | 59.60% | -0.10% | 25.07% | 274.51% | -39.86% | 15.65% | 172.14% | 27.54% | 32.11% | -2.38% | 1.20% | -23.15% | 90.59% | -30.18% | -6.88% | 19.41% | -7.79% | ||||||||||||
costs and operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||
cost of product revenue | 1,329,000 | 1,594,000 | 1,774,000 | 1,944,000 | 1,262,000 | 1,230,000 | 1,561,000 | 1,509,000 | 1,326,000 | 1,386,000 | 1,377,000 | 1,304,000 | 1,214,000 | 1,012,000 | 1,073,000 | 1,155,000 | 1,300,000 | 1,108,000 | 1,310,000 | 1,096,000 | 892,000 | 680,000 | 450,000 | 134,000 | 819,000 | 839,000 | 806,000 | 552,000 | 128,000 | 117,000 | 115,000 | 153,000 | 80,000 | 113,000 | 125,000 | 104,000 | 115,000 | 127,000 | 112,000 | 105,000 | 99,000 | 92,000 | 91,000 | 80,000 | 56,000 | |||
research and development | 66,213,000 | 50,800,000 | 52,358,000 | 51,081,000 | 42,857,000 | 40,989,000 | 37,054,000 | 28,857,000 | 20,735,000 | 16,195,000 | 15,019,000 | 15,094,000 | 14,747,000 | 13,543,000 | 13,719,000 | 13,100,000 | 13,100,000 | 12,578,000 | 12,719,000 | 13,859,000 | 10,927,000 | 7,624,000 | 6,951,000 | 8,021,000 | 6,098,000 | 10,125,000 | 10,235,000 | 9,414,000 | 11,317,000 | 10,258,000 | 9,685,000 | 8,745,000 | 8,227,000 | 7,908,000 | 8,126,000 | 8,117,000 | 6,729,000 | 7,328,000 | 5,686,000 | 6,978,000 | 7,073,000 | 6,886,000 | 8,263,000 | 6,743,000 | 4,719,000 | 5,148,000 | 4,482,000 | 4,292,000 |
selling and marketing | 16,577,000 | 12,957,000 | 13,088,000 | 13,729,000 | 14,148,000 | 10,840,000 | 10,573,000 | 9,994,000 | 10,183,000 | 9,245,000 | 9,315,000 | 11,153,000 | 10,835,000 | 10,532,000 | 10,186,000 | 10,140,000 | 9,063,000 | 9,136,000 | 9,576,000 | 8,391,000 | 8,086,000 | 6,811,000 | 6,520,000 | 6,153,000 | 7,130,000 | 7,142,000 | 6,777,000 | 7,225,000 | 3,347,000 | 2,291,000 | 1,067,000 | 867,000 | 717,000 | 903,000 | 3,238,000 | 6,832,000 | 6,027,000 | 2,526,000 | 1,294,000 | 1,492,000 | 1,389,000 | 1,143,000 | 798,000 | 1,041,000 | 870,000 | 658,000 | 479,000 | 535,000 |
general and administrative | 20,006,000 | 17,659,000 | 16,022,000 | 14,346,000 | 16,348,000 | 14,599,000 | 12,235,000 | 19,671,000 | 14,147,000 | 8,025,000 | 8,584,000 | 8,205,000 | 9,127,000 | 8,349,000 | 8,531,000 | 7,787,000 | 7,557,000 | 7,535,000 | 8,077,000 | 8,603,000 | 7,665,000 | 6,577,000 | 5,961,000 | 5,145,000 | 5,176,000 | 5,551,000 | 6,155,000 | 5,058,000 | 5,358,000 | 5,121,000 | 4,447,000 | 4,447,000 | 4,771,000 | 4,279,000 | 4,230,000 | 3,724,000 | 3,276,000 | 3,002,000 | 2,623,000 | 2,973,000 | 2,406,000 | 2,590,000 | 2,451,000 | 2,230,000 | 1,894,000 | 2,216,000 | 1,926,000 | 1,196,000 |
total costs and operating expenses | 104,125,000 | 83,010,000 | 83,242,000 | 81,100,000 | 74,615,000 | 67,658,000 | 61,423,000 | 60,031,000 | 46,391,000 | 34,851,000 | 34,295,000 | 35,756,000 | 35,923,000 | 33,436,000 | 33,509,000 | 32,182,000 | 31,020,000 | 30,357,000 | 31,682,000 | 31,949,000 | 27,570,000 | 21,692,000 | 19,882,000 | 19,453,000 | 19,223,000 | 23,657,000 | 23,973,000 | 22,249,000 | 20,150,000 | 17,787,000 | 15,314,000 | 14,212,000 | 13,795,000 | 13,203,000 | 15,719,000 | 18,777,000 | 16,147,000 | 12,983,000 | 9,715,000 | 11,548,000 | 10,967,000 | |||||||
income from operations | -93,340,000 | -69,760,000 | -68,698,000 | -67,641,000 | -63,917,000 | -50,576,000 | -45,998,000 | -43,590,000 | -31,617,000 | -20,050,000 | -19,214,000 | -20,570,000 | -22,549,000 | -19,361,000 | -21,544,000 | -19,916,000 | -17,833,000 | -18,049,000 | -19,529,000 | -20,231,000 | -20,228,000 | -14,343,000 | -14,006,000 | -17,884,000 | -16,614,000 | -21,401,000 | -23,144,000 | -21,599,000 | -19,658,000 | -17,283,000 | -14,816,000 | -13,564,000 | -13,455,000 | -12,716,000 | -15,196,000 | -18,339,000 | -15,672,000 | -12,472,000 | -9,238,000 | -11,107,000 | -10,509,000 | -10,275,000 | -11,174,000 | -9,635,000 | -7,113,000 | -7,547,000 | -6,776,000 | -5,946,000 |
yoy | 46.03% | 37.93% | 49.35% | 55.18% | 102.16% | 152.25% | 139.40% | 111.91% | 40.21% | 3.56% | -10.82% | 3.28% | 26.45% | 7.27% | 10.32% | -1.56% | -11.84% | 25.84% | 39.43% | 13.12% | 21.75% | -32.98% | -39.48% | -17.20% | -15.48% | 23.83% | 56.21% | 59.24% | 46.10% | 35.92% | -2.50% | -26.04% | -14.15% | 1.96% | 64.49% | 65.11% | 49.13% | 21.38% | -17.33% | 15.28% | 47.74% | 36.15% | 64.91% | 62.04% | ||||
qoq | 33.80% | 1.55% | 1.56% | 5.83% | 26.38% | 9.95% | 5.52% | 37.87% | 57.69% | 4.35% | -6.59% | -8.78% | 16.47% | -10.13% | 8.17% | 11.68% | -1.20% | -7.58% | -3.47% | 0.01% | 41.03% | 2.41% | -21.68% | 7.64% | -22.37% | -7.53% | 7.15% | 9.87% | 13.74% | 16.65% | 9.23% | 0.81% | 5.81% | -16.32% | -17.14% | 17.02% | 25.66% | 35.01% | -16.83% | 5.69% | 2.28% | -8.05% | 15.97% | 35.46% | -5.75% | 11.38% | 13.96% | |
operating margin % | -865.46% | -526.49% | -472.35% | -502.57% | -597.47% | -296.08% | -298.20% | -265.13% | -214.00% | -135.46% | -127.41% | -135.45% | -168.60% | -137.56% | -180.06% | -162.37% | -135.23% | -146.64% | -160.69% | -172.65% | -275.51% | -195.17% | -238.36% | -1139.83% | -636.80% | -948.63% | -2791.80% | -3322.92% | -3995.53% | -3429.17% | -2975.10% | -2093.21% | -3957.35% | -2611.09% | -2905.54% | -4186.99% | -3299.37% | -Infinity% | -Infinity% | -Infinity% | -2294.54% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
other income: | ||||||||||||||||||||||||||||||||||||||||||||||||
interest income | 6,050,000 | 7,343,000 | 3,729,000 | 3,455,000 | 3,826,000 | 4,671,000 | 5,653,000 | 6,036,000 | 3,922,000 | 1,459,000 | 1,212,000 | 748,000 | 563,000 | 423,000 | 285,000 | 73,000 | 18,000 | 6,000 | 7,000 | 8,000 | 12,000 | 6,000 | 6,000 | 17,000 | 139,000 | 213,000 | 308,000 | 379,000 | 329,000 | 258,000 | 230,000 | 215,000 | 176,000 | 104,000 | 115,000 | 113,000 | 92,000 | 68,000 | 69,000 | 80,000 | 87,000 | 45,000 | 53,000 | 28,000 | 40,000 | 5,000 | 1,000 | |
interest expense | -2,777,000 | -2,832,000 | -3,002,000 | -3,016,000 | -2,984,000 | -3,106,000 | -3,224,000 | -3,196,000 | -4,051,000 | -4,151,000 | -3,426,000 | -1,991,000 | -1,768,000 | -1,847,000 | -1,797,000 | -1,696,000 | -1,683,000 | -1,680,000 | -1,658,000 | -1,655,000 | -1,679,000 | -1,726,000 | -1,715,000 | -1,694,000 | -1,633,000 | -1,805,000 | -1,651,000 | -1,627,000 | -1,018,000 | -374,000 | -424,000 | -455,000 | -486,000 | -490,000 | -491,000 | -468,000 | -443,000 | -418,000 | -426,000 | -418,000 | -418,000 | -408,000 | -406,000 | -405,000 | -505,000 | -407,000 | -412,000 | -257,000 |
change in fair value of derivative liabilities | 1,455,000 | 595,000 | -1,447,000 | -641,000 | -978,000 | 623,000 | 7,076,000 | -3,027,000 | -5,152,000 | -6,478,000 | 6,722,000 | |||||||||||||||||||||||||||||||||||||
total other income | 4,728,000 | 5,106,000 | -720,000 | 2,188,000 | 9,505,000 | -187,000 | -33,231,000 | -9,170,000 | 18,698,000 | -112,000 | -7,769,000 | 3,819,000 | -2,644,000 | 1,150,000 | 5,291,000 | 14,199,000 | 22,186,000 | 11,750,000 | 23,349,000 | -71,269,000 | 2,062,000 | -18,684,000 | -4,898,000 | -4,616,000 | 4,366,000 | -2,854,000 | 2,534,000 | |||||||||||||||||||||
net income | -88,612,000 | -64,654,000 | -69,418,000 | -67,814,000 | -64,053,000 | -48,388,000 | -36,493,000 | -43,777,000 | -64,848,000 | -29,220,000 | -516,000 | -20,682,000 | -30,318,000 | -15,542,000 | -24,188,000 | -18,766,000 | -8,481,000 | -17,399,000 | -15,010,000 | -13,804,000 | -13,765,000 | -13,102,000 | -15,567,000 | -18,694,000 | -16,023,000 | -12,822,000 | -9,596,000 | -11,445,000 | -10,840,000 | -10,637,000 | -11,524,000 | -10,009,000 | ||||||||||||||||
yoy | 38.34% | 33.62% | 90.22% | 54.91% | -1.23% | 65.60% | 6972.29% | 111.67% | 113.89% | 88.01% | -97.87% | 10.21% | 121.27% | 32.80% | -3.58% | -26.16% | -14.09% | 2.18% | 62.22% | 63.34% | 47.81% | 20.54% | -16.73% | 14.35% | ||||||||||||||||||||||||
qoq | 37.06% | -6.86% | 2.37% | 5.87% | 32.37% | 32.60% | -16.64% | -32.49% | 121.93% | 5562.79% | -97.51% | -31.78% | 95.07% | -35.74% | 28.89% | 15.92% | 8.74% | 0.28% | 5.06% | -15.83% | -16.73% | 16.67% | 24.96% | 33.62% | -16.16% | 5.58% | 1.91% | -7.70% | 15.14% | |||||||||||||||||||
net income margin % | -821.62% | -487.95% | -477.30% | -503.86% | -598.74% | -283.27% | -236.58% | -266.27% | -438.93% | -197.42% | -3.42% | -136.19% | -226.69% | -110.42% | -202.16% | -152.99% | 0% | 0% | 0% | -72.38% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -3452.18% | -3014.06% | -2130.25% | -4048.53% | -2690.35% | -2976.48% | -4268.04% | -3373.26% | -Infinity% | -Infinity% | -Infinity% | -2366.81% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | NaN% |
net income per share | -0.4 | -0.27 | -0.38 | -0.39 | -0.38 | -0.28 | -0.22 | -0.26 | -0.49 | -0.35 | -0.01 | -0.26 | -0.39 | -0.2 | -0.31 | -0.24 | -0.16 | -0.05 | 0.03 | -0.11 | 0.04 | -1.34 | -0.19 | -0.64 | -0.41 | -0.54 | -0.4 | -0.57 | -0.41 | -0.42 | -0.38 | -0.37 | -0.4 | -0.44 | -0.54 | -0.64 | -0.58 | -0.51 | -0.39 | -0.46 | -0.44 | -0.43 | -0.47 | -0.45 | -0.35 | 0.24 | -0.48 | -2.1 |
weighted-average common shares outstanding, basic | 224,099,410 | 187,241,483 | 183,919,808 | 172,594,662 | 169,396,989 | 158,265,162 | 166,992,735 | 165,824,778 | 132,021,945 | 79,827,362 | 79,373,272 | 78,047,705 | 77,386,287 | 76,875,035 | 76,975,839 | 76,764,296 | 76,745,663 | 76,392,870 | 76,552,060 | 76,324,367 | 76,071,017 | 62,992,558 | 51,900,882 | 46,944,536 | 42,251,292 | |||||||||||||||||||||||
weighted-average common shares outstanding, diluted | 224,099,410 | 187,241,483 | 183,919,808 | 172,594,662 | 169,396,989 | 158,265,162 | 166,992,735 | 165,824,778 | 132,021,945 | 85,596,594 | 85,142,504 | 78,047,705 | 77,386,287 | 82,644,267 | 76,975,839 | 82,533,528 | 82,514,895 | 82,162,102 | 85,446,886 | 82,093,599 | 87,245,706 | 68,761,790 | 51,900,882 | 52,713,768 | 44,174,369 | |||||||||||||||||||||||
loss on extinguishment of debt | -27,950,000 | |||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property and equipment | 7,250 | 29,000 | ||||||||||||||||||||||||||||||||||||||||||||||
total other expense | -173,000 | -136,000 | -116,000 | -194,000 | -240,000 | -310,000 | -386,000 | -371,000 | -355,000 | -351,000 | -350,000 | -358,000 | -338,000 | -331,000 | -362,000 | -350,000 | -374,000 | -465,000 | -407,000 | -518,000 | -446,000 | |||||||||||||||||||||||||||
gains and losses on extinguishment of debt | 14,190,000 | |||||||||||||||||||||||||||||||||||||||||||||||
other expense | -1,000 | |||||||||||||||||||||||||||||||||||||||||||||||
other income | 1,000 | -2,000 | 1,000 | 5,000 | -250 | -1,000 | 1,000 | 3,000 | 3,000 | -111,000 | -190,000 | |||||||||||||||||||||||||||||||||||||
change in fair value of derivative liability | 1,131,000 | -6,563,000 | 5,243,000 | -1,133,000 | 2,773,000 | 6,958,000 | 15,872,000 | 23,837,000 | 13,396,000 | 25,016,000 | -69,549,000 | 3,771,000 | -17,007,000 | -3,404,000 | -3,024,000 | 5,717,000 | -1,606,000 | 3,223,000 | ||||||||||||||||||||||||||||||
net (loss) per share, diluted | -0.183 | -0.31 | ||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders | -12,542,000 | 3,121,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net income and comprehensive income | -675,750 | 2,657,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net loss and comprehensive loss | -85,612,000 | -11,944,000 | -36,568,000 | -21,512,000 | -26,017,000 | -18,778,000 | -24,453,000 | -17,124,000 | -7,578,000 | -7,954,000 | -7,294,000 | -6,392,000 | ||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding, basic and diluted | 60,752,225 | 57,368,292 | 45,273,231 | 42,910,084 | 38,115,142 | 39,017,922 | 37,524,512 | 34,792,848 | 28,818,196 | 29,087,654 | 29,026,259 | 27,643,746 | 24,816,348 | 24,853,880 | 24,770,059 | 24,751,682 | 23,244,162 | 24,713,597 | 22,167,274 | 21,362,731 | 10,652,865 | 15,165,612 | 3,044,605 | |||||||||||||||||||||||||
comprehensive loss: | ||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive loss: | ||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on marketable securities | 9 | -10 | -5 | 10 | ||||||||||||||||||||||||||||||||||||||||||||
total other comprehensive income | 9 | -10 | -5 | 10 | 68 | |||||||||||||||||||||||||||||||||||||||||||
total comprehensive loss | -17,399 | -15,010 | -13,804 | -13,765 | -13,102 | -15,567 | -18,685 | -16,027 | -12,832 | -9,601 | -11,435 | -10,772 | -10,689 | -11,532 | -10,017 | |||||||||||||||||||||||||||||||||
unrealized loss on marketable securities | -52 | -8 | -8 | |||||||||||||||||||||||||||||||||||||||||||||
total other comprehensive loss | -52 | -8 | -8 | |||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income: | ||||||||||||||||||||||||||||||||||||||||||||||||
total revenue: | 344,000 | 477,000 | 441,000 | 328,500 | 429,000 | 459,000 | 426,000 | |||||||||||||||||||||||||||||||||||||||||
unrealized gains on marketable securities | 68 | |||||||||||||||||||||||||||||||||||||||||||||||
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 10,711,000 | 11,603,000 | 10,094,000 | 7,539,000 | 8,052,000 | 6,919,000 | 6,043,000 | |||||||||||||||||||||||||||||||||||||||||
accretion of redeemable convertible preferred stock to redemption value | -5,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common stockholders | -10,637,000 | -11,524,000 | -10,009,000 | -7,578,000 | -7,954,000 | -7,294,000 | -6,397,000 | |||||||||||||||||||||||||||||||||||||||||
revenue | 66,750 | 143,000 | 97,000 | |||||||||||||||||||||||||||||||||||||||||||||
cost of revenue | 15,250 | 32,000 | 20,000 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 666,699,000 | 737,060,000 | 344,772,000 | 391,134,000 | 349,681,000 | 392,102,000 | 427,220,000 | 459,690,000 | 482,888,000 | 195,807,000 | 110,550,000 | 66,606,000 | 79,026,000 | 102,300,000 | 120,950,000 | 134,539,000 | 145,417,000 | 164,164,000 | 179,281,000 | 191,860,000 | 209,378,000 | 228,057,000 | 70,642,000 | 84,294,000 | 48,152,000 | 54,437,000 | 65,414,000 | 61,765,000 | 76,251,000 | 54,062,000 | 56,861,000 | 56,834,000 | 62,911,000 | 41,538,000 | 51,165,000 | 63,049,000 | 54,682,000 | 32,936,000 | 52,234,000 | 48,170,000 | 46,212,000 | 30,784,000 | 41,198,000 | 78,686,000 | 12,523,000 | 37,393,000 | 80,892,000 | 19,944,000 |
accounts receivable | 24,347,000 | 30,650,000 | 30,768,000 | 30,412,000 | 25,221,000 | 32,388,000 | 30,235,000 | 30,232,000 | 26,546,000 | 26,179,000 | 23,589,000 | 27,309,000 | 21,124,000 | 21,325,000 | 19,802,000 | 20,482,000 | 23,207,000 | 21,135,000 | 19,552,000 | 18,734,000 | 13,631,000 | 12,252,000 | 7,779,000 | 2,874,000 | 3,429,000 | 2,548,000 | 1,114,000 | 615,000 | 276,000 | 201,000 | 240,000 | 285,000 | 170,000 | 226,000 | 278,000 | 211,000 | 244,000 | 250,000 | 243,000 | 223,000 | 227,000 | 193,000 | 189,000 | 164,000 | 352,000 | 329,000 | 53,000 | 60,000 |
inventory | 3,737,000 | 3,564,000 | 3,488,000 | 3,039,000 | 3,269,000 | 3,040,000 | 2,405,000 | 2,547,000 | 2,574,000 | 2,305,000 | 2,257,000 | 2,204,000 | 2,266,000 | 1,974,000 | 1,545,000 | 1,500,000 | 1,358,000 | 1,250,000 | 1,222,000 | 1,112,000 | 1,123,000 | 1,201,000 | 1,154,000 | 1,067,000 | 1,107,000 | 954,000 | 895,000 | 762,000 | 265,000 | 217,000 | 102,000 | 131,000 | 139,000 | 122,000 | 127,000 | 90,000 | 96,000 | 113,000 | 126,000 | 149,000 | 127,000 | 134,000 | 147,000 | 145,000 | 158,000 | 133,000 | 117,000 | 109,000 |
prepaid expenses and other current assets | 11,212,000 | 10,855,000 | 7,952,000 | 8,790,000 | 9,523,000 | 13,457,000 | 13,151,000 | 6,116,000 | 7,666,000 | 7,794,000 | 4,862,000 | 4,593,000 | 4,746,000 | 4,028,000 | 3,318,000 | 3,801,000 | 4,670,000 | 4,751,000 | 3,877,000 | 4,817,000 | 4,000,000 | 4,650,000 | 2,328,000 | 2,058,000 | 2,465,000 | 2,231,000 | 2,213,000 | 2,294,000 | 2,380,000 | 1,713,000 | 1,071,000 | 1,222,000 | 1,256,000 | 1,453,000 | 883,000 | 1,978,000 | 2,557,000 | 1,390,000 | 708,000 | 715,000 | 1,287,000 | 1,592,000 | 1,919,000 | 2,608,000 | 1,537,000 | 893,000 | 1,211,000 | 283,000 |
total current assets | 705,995,000 | 782,129,000 | 386,980,000 | 433,375,000 | 387,694,000 | 440,987,000 | 473,011,000 | 498,585,000 | 519,824,000 | 232,235,000 | 141,258,000 | 100,712,000 | 107,162,000 | 129,627,000 | 145,615,000 | 160,322,000 | 174,652,000 | 191,300,000 | 203,932,000 | 216,523,000 | 228,132,000 | 246,160,000 | 81,903,000 | 90,293,000 | 55,153,000 | 60,170,000 | 69,636,000 | 65,436,000 | 79,172,000 | 56,193,000 | 58,274,000 | 58,472,000 | 64,476,000 | 43,339,000 | 52,453,000 | 68,328,000 | 83,276,000 | 69,898,000 | 76,824,000 | 84,974,000 | 97,097,000 | 106,983,000 | 115,898,000 | 126,639,000 | 69,470,000 | 76,183,000 | 82,274,000 | 22,594,000 |
property and equipment | 18,425,000 | 19,676,000 | 16,954,000 | 10,461,000 | 10,784,000 | 9,389,000 | 10,050,000 | 10,887,000 | 11,450,000 | 11,739,000 | 12,494,000 | 12,830,000 | 12,022,000 | 9,856,000 | 7,196,000 | 6,680,000 | 6,614,000 | 6,956,000 | 6,914,000 | 7,042,000 | 7,527,000 | 8,095,000 | 8,490,000 | 8,934,000 | 9,473,000 | 10,151,000 | 10,474,000 | 10,532,000 | 10,548,000 | 10,236,000 | 10,382,000 | 10,373,000 | 10,595,000 | 10,478,000 | 10,218,000 | 9,619,000 | 5,693,000 | 3,313,000 | 3,795,000 | 3,199,000 | 3,107,000 | 3,095,000 | 3,193,000 | 2,603,000 | 1,799,000 | 1,782,000 | 1,376,000 | 1,152,000 |
restricted cash | 1,614,000 | 1,614,000 | 1,614,000 | 1,614,000 | 1,614,000 | 150,000 | 150,000 | 1,764,000 | 1,764,000 | 1,764,000 | 1,764,000 | 1,764,000 | 1,764,000 | 1,764,000 | 1,764,000 | 1,764,000 | 1,764,000 | 1,764,000 | 1,764,000 | 1,764,000 | 1,764,000 | 1,764,000 | 1,764,000 | 1,764,000 | 6,764,000 | 6,614,000 | 6,614,000 | 1,614,000 | 1,614,000 | 1,614,000 | 1,614,000 | 1,728,000 | 1,728,000 | 1,728,000 | 1,728,000 | 1,728,000 | 1,728,000 | 228,000 | 228,000 | 228,000 | 228,000 | 228,000 | 228,000 | 228,000 | 228,000 | |||
operating lease assets | 6,495,000 | 4,638,000 | 5,334,000 | 5,883,000 | 5,828,000 | 5,945,000 | 5,694,000 | 6,005,000 | 6,059,000 | 6,472,000 | 6,868,000 | 7,252,000 | 7,625,000 | 8,042,000 | 4,004,000 | 4,305,000 | 4,592,000 | 4,867,000 | 5,129,000 | 5,378,000 | 5,617,000 | 5,844,000 | 6,062,000 | 6,269,000 | 6,467,000 | 6,655,000 | 6,836,000 | 7,010,000 | 5,156,000 | |||||||||||||||||||
total assets | 732,529,000 | 808,057,000 | 410,882,000 | 451,333,000 | 405,920,000 | 457,935,000 | 490,369,000 | 517,091,000 | 538,947,000 | 252,060,000 | 162,384,000 | 122,558,000 | 128,573,000 | 149,289,000 | 158,579,000 | 173,071,000 | 187,622,000 | 204,887,000 | 217,739,000 | 230,707,000 | 243,040,000 | 261,863,000 | 98,219,000 | 107,260,000 | 72,857,000 | 78,740,000 | 88,710,000 | 89,742,000 | 101,490,000 | 73,043,000 | 70,270,000 | 70,459,000 | 76,685,000 | 55,431,000 | 64,399,000 | 79,675,000 | 90,697,000 | 74,939,000 | 82,347,000 | 89,901,000 | 100,432,000 | 110,306,000 | 119,319,000 | 129,470,000 | 71,497,000 | 78,193,000 | 83,878,000 | 23,974,000 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 8,026,000 | 4,154,000 | 6,260,000 | 5,889,000 | 4,626,000 | 4,176,000 | 4,001,000 | 3,689,000 | 6,453,000 | 4,389,000 | 3,984,000 | 3,572,000 | 5,441,000 | 5,123,000 | 5,308,000 | 3,703,000 | 3,420,000 | 4,592,000 | 4,246,000 | 3,881,000 | 4,152,000 | 2,709,000 | 3,238,000 | 2,650,000 | 2,839,000 | 3,268,000 | 3,461,000 | 4,044,000 | 3,902,000 | 2,965,000 | 2,777,000 | 2,137,000 | 3,477,000 | 3,571,000 | 2,599,000 | 6,307,000 | 3,754,000 | 2,116,000 | 1,680,000 | 1,611,000 | 2,063,000 | 1,957,000 | 1,624,000 | 2,812,000 | 2,195,000 | 1,316,000 | 649,000 | 1,525,000 |
accrued expenses and other current liabilities | 36,487,000 | 43,835,000 | 40,272,000 | 34,417,000 | 31,080,000 | 35,117,000 | 30,451,000 | 24,358,000 | 16,040,000 | 28,666,000 | 28,887,000 | 24,598,000 | 21,993,000 | 24,097,000 | 21,614,000 | 19,450,000 | 17,636,000 | 20,121,000 | 19,358,000 | 16,182,000 | 13,574,000 | 14,307,000 | 12,165,000 | 5,769,000 | 5,018,000 | 7,635,000 | 6,471,000 | 5,059,000 | 4,037,000 | |||||||||||||||||||
operating lease liabilities | 3,170,000 | 2,817,000 | 2,762,000 | 2,625,000 | 2,156,000 | 1,933,000 | 1,717,000 | 1,656,000 | 1,542,000 | 1,586,000 | 1,878,000 | 1,713,000 | 1,818,000 | 1,599,000 | 1,744,000 | 1,771,000 | 1,696,000 | 1,624,000 | 1,554,000 | 1,487,000 | 1,421,000 | 1,358,000 | 1,297,000 | 1,238,000 | 1,181,000 | 1,126,000 | 1,073,000 | 1,024,000 | 675,000 | |||||||||||||||||||
total current liabilities | 47,683,000 | 50,806,000 | 49,294,000 | 42,931,000 | 37,926,000 | 41,354,000 | 36,359,000 | 29,972,000 | 24,298,000 | 34,896,000 | 35,066,000 | 32,357,000 | 29,715,000 | 31,395,000 | 29,269,000 | 26,113,000 | 23,960,000 | 26,337,000 | 25,158,000 | 21,550,000 | 27,437,000 | 26,664,000 | 22,906,000 | 13,803,000 | 11,112,000 | 12,029,000 | 11,005,000 | 10,127,000 | 8,614,000 | 9,159,000 | 13,406,000 | 11,899,000 | 13,151,000 | 13,426,000 | 10,945,000 | 13,130,000 | 8,656,000 | 8,300,000 | 8,243,000 | 6,419,000 | 6,003,000 | 5,378,000 | 11,181,000 | 9,591,000 | 7,227,000 | 5,874,000 | 3,379,000 | 4,489,000 |
other liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities, net of current portion | 4,230,000 | 2,815,000 | 3,629,000 | 4,408,000 | 4,866,000 | 5,345,000 | 5,592,000 | 6,100,000 | 6,407,000 | 6,878,000 | 7,251,000 | 7,689,000 | 8,114,000 | 8,678,000 | 4,610,000 | 4,999,000 | 5,472,000 | 5,924,000 | 6,355,000 | 6,770,000 | 7,169,000 | 7,548,000 | 7,909,000 | 8,256,000 | 8,590,000 | 8,905,000 | 9,206,000 | 9,493,000 | 7,909,000 | |||||||||||||||||||
derivative liability | 12,071,000 | 13,903,000 | 14,962,000 | 14,024,000 | 13,852,000 | 11,783,000 | 12,914,000 | 6,351,000 | 11,594,000 | 10,461,000 | 13,234,000 | 20,192,000 | 36,064,000 | 59,901,000 | 73,297,000 | 98,313,000 | 28,764,000 | 32,535,000 | 15,528,000 | 12,124,000 | 9,100,000 | 13,068,000 | 11,462,000 | |||||||||||||||||||||||||
deferred revenue | 14,000,000 | 64,000 | 128,000 | 190,000 | 269,000 | 263,000 | 255,000 | 317,000 | 391,000 | 463,000 | 576,000 | 603,000 | 1,189,000 | 1,208,000 | 13,000,000 | 12,000,000 | 12,000,000 | 12,000,000 | 12,000,000 | 42,000 | 83,000 | 125,000 | 250,000 | 188,000 | 250,000 | 250,000 | ||||||||||||||||||||||
notes payable | 72,062,000 | 71,336,000 | 70,617,000 | 69,906,000 | 69,202,000 | 68,505,000 | 67,815,000 | 67,132,000 | 66,456,000 | 65,787,000 | 65,124,000 | |||||||||||||||||||||||||||||||||||||
other non-current liabilities | 909,000 | 887,000 | 151,000 | 148,000 | 144,000 | 141,000 | 117,000 | 114,000 | 111,000 | 108,000 | 106,000 | 104,000 | 100,000 | 93,000 | ||||||||||||||||||||||||||||||||||
total liabilities | 150,955,000 | 153,747,000 | 152,653,000 | 145,417,000 | 139,990,000 | 142,591,000 | 138,348,000 | 139,396,000 | 130,964,000 | 160,929,000 | 154,531,000 | 119,471,000 | 118,862,000 | 113,910,000 | 112,350,000 | 107,268,000 | 107,827,000 | 116,888,000 | 130,399,000 | 150,460,000 | 159,632,000 | 185,768,000 | 102,345,000 | 101,916,000 | 83,516,000 | 82,370,000 | 77,409,000 | 81,484,000 | 75,842,000 | 37,168,000 | 24,753,000 | 24,730,000 | 27,501,000 | 29,284,000 | 28,477,000 | 31,650,000 | 26,792,000 | 22,931,000 | 20,053,000 | 19,453,000 | 20,262,000 | 20,718,000 | 20,511,000 | 20,358,000 | 19,424,000 | 19,497,000 | 18,276,000 | 19,054,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.0001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.0001 par value... | 22,000 | 22,000 | 18,000 | 17,000 | 16,000 | 16,000 | 16,000 | 16,000 | 15,000 | 12,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 6,000 | 6,000 | 5,000 | 5,000 | 5,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | |
additional paid-in capital | 1,827,187,000 | 1,811,311,000 | 1,350,580,000 | 1,328,850,000 | 1,221,051,000 | 1,206,412,000 | 1,194,701,000 | 1,183,882,000 | 1,170,394,000 | 788,697,000 | 676,203,000 | 670,921,000 | 656,863,000 | 652,213,000 | 647,521,000 | 642,907,000 | 638,133,000 | 633,795,000 | 629,286,000 | 624,850,000 | 619,530,000 | 615,338,000 | 449,507,000 | 447,033,000 | 394,463,000 | 379,980,000 | 368,894,000 | 347,074,000 | 340,011,000 | 333,114,000 | 325,357,000 | 310,559,000 | 300,210,000 | 263,409,000 | 260,082,000 | 256,618,000 | 253,813,000 | 225,889,000 | 223,344,000 | 221,897,000 | 220,184,000 | 218,830,000 | 217,361,000 | 216,133,000 | 149,077,000 | 148,122,000 | 147,074,000 | 4,745,000 |
accumulated deficit | -1,245,635,000 | -1,157,023,000 | -1,092,369,000 | -1,022,951,000 | -955,137,000 | -891,084,000 | -842,696,000 | -806,203,000 | -762,426,000 | -697,578,000 | -668,358,000 | -667,842,000 | -647,160,000 | -616,842,000 | -601,300,000 | -577,112,000 | -558,346,000 | -545,804,000 | -541,954,000 | -544,611,000 | -536,130,000 | -539,251,000 | -453,639,000 | -441,695,000 | -405,127,000 | -383,615,000 | -357,598,000 | -338,820,000 | -314,367,000 | -297,243,000 | -279,844,000 | -264,834,000 | -251,030,000 | -237,265,000 | -224,163,000 | -208,596,000 | -189,902,000 | -173,879,000 | -161,057,000 | -151,461,000 | -140,016,000 | -129,176,000 | -118,539,000 | -107,015,000 | -97,006,000 | -89,428,000 | -81,474,000 | -74,180,000 |
total stockholders’ equity | 581,574,000 | 654,310,000 | 258,229,000 | 305,916,000 | 265,930,000 | 315,344,000 | 352,021,000 | 377,695,000 | 407,983,000 | 91,131,000 | 7,853,000 | 3,087,000 | 9,711,000 | 35,379,000 | 46,229,000 | 65,803,000 | 79,795,000 | 87,999,000 | 87,340,000 | 80,247,000 | 83,408,000 | 76,095,000 | 5,344,000 | -3,630,000 | 11,301,000 | 8,258,000 | 25,648,000 | 35,875,000 | 45,517,000 | 45,729,000 | 49,184,000 | 26,147,000 | 35,922,000 | 48,025,000 | 63,905,000 | 52,008,000 | 62,294,000 | 70,448,000 | 80,170,000 | 89,588,000 | 98,808,000 | 109,112,000 | 52,073,000 | 58,696,000 | 65,602,000 | |||
total liabilities and stockholders’ equity | 732,529,000 | 808,057,000 | 410,882,000 | 451,333,000 | 405,920,000 | 457,935,000 | 490,369,000 | 517,091,000 | 538,947,000 | 252,060,000 | 162,384,000 | 122,558,000 | 128,573,000 | 149,289,000 | 158,579,000 | 173,071,000 | 187,622,000 | 204,887,000 | 217,739,000 | 230,707,000 | 243,040,000 | 261,863,000 | 98,219,000 | 107,260,000 | 78,740,000 | 88,710,000 | 89,742,000 | 101,490,000 | 73,043,000 | 70,270,000 | 70,459,000 | 76,685,000 | 55,431,000 | 64,399,000 | 79,675,000 | 90,697,000 | 74,939,000 | 82,347,000 | 89,901,000 | 100,432,000 | 110,306,000 | 119,319,000 | 129,470,000 | 71,497,000 | ||||
deferred revenue, net of current portion | 14,000,000 | 14,000,000 | 14,000,000 | 14,000,000 | 14,000,000 | 14,000,000 | 14,000,000 | 14,068,000 | 14,135,000 | 14,197,000 | 14,254,000 | 13,340,000 | 13,387,000 | 13,533,000 | 13,000,000 | 13,103,000 | ||||||||||||||||||||||||||||||||
derivative liabilities | 13,246,000 | 14,465,000 | 22,078,000 | 19,624,000 | 29,987,000 | 24,022,000 | ||||||||||||||||||||||||||||||||||||||||||
convertible notes | 9,138,000 | 8,765,000 | 29,981,000 | |||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount, current | 2,083,000 | 8,290,000 | 8,290,000 | 6,206,000 | 4,146,000 | 2,074,000 | 6,094,000 | 6,082,000 | 6,071,000 | 5,545,000 | 3,993,000 | 2,444,000 | 897,000 | 1,549,000 | 3,772,000 | 2,466,000 | 1,161,000 | 5,883,000 | 4,370,000 | 2,860,000 | 1,354,000 | 1,085,000 | ||||||||||||||||||||||||||
notes payable, net of discount, net of current portion | 23,303,000 | |||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of discount | 25,321,000 | 25,257,000 | 25,192,000 | 25,128,000 | 25,063,000 | 25,000,000 | 24,936,000 | 24,891,000 | 14,907,000 | 16,936,000 | 18,964,000 | 20,970,000 | 22,987,000 | 25,007,000 | 24,952,000 | 24,898,000 | 24,843,000 | |||||||||||||||||||||||||||||||
2026 convertible notes | 29,358,000 | 28,749,000 | 28,152,000 | 27,567,000 | 26,995,000 | 26,435,000 | 25,886,000 | 25,348,000 | 24,822,000 | 24,307,000 | 23,802,000 | 26,352,000 | 25,299,000 | 24,305,000 | 23,146,000 | 23,898,000 | 23,014,000 | |||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ deficit | -4,126,000 | -10,659,000 | -69,435,000 | |||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ deficit | 72,857,000 | |||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and deferred rent | 6,194,000 | 4,535,000 | 3,680,000 | 3,603,000 | 4,310,000 | 4,353,000 | 4,379,000 | 4,005,000 | 4,635,000 | 2,791,000 | 2,342,000 | 2,779,000 | 3,379,000 | |||||||||||||||||||||||||||||||||||
deferred rent, long-term | 3,221,000 | 3,274,000 | 3,283,000 | 3,336,000 | 3,387,000 | 3,608,000 | 3,146,000 | 1,315,000 | 537,000 | 32,000 | 42,000 | 55,000 | 68,000 | 81,000 | 94,000 | 103,000 | 112,000 | 121,000 | 119,000 | |||||||||||||||||||||||||||||
notes payable, net of discount, long-term | 24,788,000 | 8,073,000 | 9,548,000 | 11,014,000 | 12,471,000 | 13,924,000 | 15,374,000 | 16,821,000 | 14,094,000 | 11,778,000 | 12,992,000 | 14,204,000 | 15,272,000 | 9,249,000 | 10,673,000 | 12,094,000 | 13,511,000 | 14,776,000 | 13,594,000 | |||||||||||||||||||||||||||||
marketable securities | 3,000,000 | 25,697,000 | 35,209,000 | 23,513,000 | 35,717,000 | 49,244,000 | 74,280,000 | 72,445,000 | 45,036,000 | 54,900,000 | 37,435,000 | |||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -68,000 | -16,000 | -8,000 | |||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 5,000 | 10,000 | ||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 3,591,000 | 2,284,000 | 1,922,000 | 3,016,000 | 2,480,000 | 1,629,000 | ||||||||||||||||||||||||||||||||||||||||||
accounts receivable from related party | 1,000 | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable convertible preferred stock and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock warrants | 852,000 | |||||||||||||||||||||||||||||||||||||||||||||||
redeemable convertible preferred stock (series a, b, c, d and d-1), 0.001 par value... | 74,355,000 | |||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable convertible preferred stock and stockholders’ equity | 78,193,000 | 83,878,000 | ||||||||||||||||||||||||||||||||||||||||||||||
deferred offering costs | 2,197,000 | |||||||||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable convertible preferred stock and stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ deficit: | ||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable convertible preferred stock and stockholders’ deficit | 23,974,000 |
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 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||
net loss | -88,612,000 | -64,654,000 | -69,418,000 | -67,814,000 | -64,053,000 | -48,388,000 | -36,493,000 | -43,777,000 | -64,848,000 | -29,220,000 | -516,000 | -20,682,000 | -30,318,000 | -15,542,000 | -24,188,000 | -3,850,000 | 2,657,000 | -85,612,000 | -11,944,000 | -36,568,000 | -21,512,000 | -26,017,000 | -18,778,000 | -24,453,000 | -17,124,000 | -17,399,000 | -15,010,000 | -13,804,000 | -13,765,000 | -13,102,000 | -15,567,000 | -18,694,000 | -16,023,000 | -12,822,000 | -9,596,000 | -11,445,000 | -10,840,000 | -10,637,000 | -11,524,000 | -10,009,000 | -7,578,000 | -7,954,000 | -7,294,000 | ||||
adjustments to reconcile net loss to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 15,582,000 | 11,359,000 | 11,691,000 | 9,678,000 | 10,456,000 | 7,197,000 | 6,641,000 | 11,293,000 | 7,978,000 | 4,328,000 | 4,512,000 | 4,413,000 | 4,572,000 | 4,234,000 | 4,240,000 | 4,281,000 | 4,209,000 | 3,841,000 | 3,758,000 | 4,292,000 | 3,086,000 | 2,104,000 | 1,936,000 | 1,826,000 | 1,665,000 | 1,953,000 | 3,169,000 | 1,695,000 | 1,942,000 | 1,949,000 | 1,873,000 | 1,830,000 | 1,831,000 | 2,109,000 | 1,750,000 | 1,757,000 | 1,705,000 | 1,723,000 | 1,369,000 | 1,515,000 | 1,349,000 | 1,336,000 | 1,231,000 | 1,152,000 | 921,000 | 977,000 | 607,000 |
non-cash interest expense | 1,381,000 | 495,000 | 758,000 | 708,000 | 1,436,000 | 576,000 | 621,000 | 569,000 | 1,968,000 | 1,553,000 | 2,072,000 | 1,253,000 | 1,228,000 | 1,237,000 | 1,225,000 | 1,205,000 | 1,186,000 | 1,188,000 | 1,158,000 | 1,150,000 | 1,132,000 | 1,136,000 | 1,123,000 | 1,108,000 | 1,048,000 | 1,214,000 | 1,051,000 | 1,009,000 | 409,000 | 132,000 | 80,000 | 87,000 | 98,000 | 99,000 | 99,000 | 100,000 | 110,000 | 265,000 | 35,000 | 36,000 | 35,000 | 54,000 | 38,000 | 37,000 | 37,000 | 37,000 | 41,000 |
change in fair value of derivative liabilities | -1,455,000 | -595,000 | 1,447,000 | 641,000 | 978,000 | -623,000 | -7,076,000 | 3,027,000 | 5,152,000 | 6,478,000 | |||||||||||||||||||||||||||||||||||||
depreciation and amortization expense | 1,283,000 | 1,247,000 | 1,069,000 | 1,026,000 | 981,000 | 951,000 | 959,000 | 956,000 | 920,000 | 958,000 | 890,000 | 652,000 | 483,000 | 491,000 | 509,000 | 552,000 | 557,000 | 570,000 | 594,000 | 611,000 | 646,000 | 667,000 | 665,000 | 707,000 | 734,000 | 674,000 | 669,000 | 598,000 | 589,000 | 582,000 | 573,000 | 566,000 | 565,000 | 528,000 | 482,000 | 354,000 | 261,000 | 253,000 | 216,000 | 207,000 | 205,000 | 200,000 | 194,000 | 187,000 | 173,000 | ||
loss on disposal of items of property and equipment | 4,866,000 | ||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 6,303,000 | 118,000 | -356,000 | -5,191,000 | 7,167,000 | -2,153,000 | -3,000 | -3,686,000 | -367,000 | -2,590,000 | 3,720,000 | -6,185,000 | 201,000 | -1,523,000 | 680,000 | 2,725,000 | -2,072,000 | -1,583,000 | -818,000 | -5,103,000 | -1,379,000 | -4,473,000 | -4,905,000 | 555,000 | -881,000 | -1,434,000 | -499,000 | -339,000 | -75,000 | 39,000 | 45,000 | -115,000 | 56,000 | 52,000 | -67,000 | 33,000 | 6,000 | -7,000 | -20,000 | 4,000 | -34,000 | -4,000 | -25,000 | 188,000 | -23,000 | -276,000 | 7,000 |
prepaid expenses and other current assets | -357,000 | -2,903,000 | 522,000 | 1,049,000 | 3,934,000 | -306,000 | -7,035,000 | 1,550,000 | 128,000 | -2,932,000 | -269,000 | 153,000 | -718,000 | -710,000 | 483,000 | 869,000 | 81,000 | -874,000 | 940,000 | -817,000 | 650,000 | -2,322,000 | -270,000 | 407,000 | -234,000 | -18,000 | 81,000 | 86,000 | -667,000 | -642,000 | 151,000 | 34,000 | 197,000 | -462,000 | 1,095,000 | 579,000 | -1,167,000 | 40,000 | 7,000 | 572,000 | 305,000 | 267,000 | 429,000 | -919,000 | 170,000 | 318,000 | -305,000 |
inventory | -173,000 | -76,000 | -449,000 | 230,000 | -229,000 | -635,000 | 142,000 | 27,000 | -269,000 | -48,000 | -53,000 | 62,000 | -292,000 | -429,000 | -45,000 | -142,000 | -108,000 | -28,000 | -110,000 | 11,000 | 78,000 | -47,000 | -87,000 | 40,000 | -153,000 | -59,000 | -133,000 | -497,000 | -48,000 | -115,000 | -17,000 | -37,000 | 6,000 | 17,000 | 13,000 | 23,000 | -22,000 | 7,000 | 13,000 | -2,000 | 13,000 | -25,000 | -16,000 | -8,000 | |||
accounts payable | 3,719,000 | -1,353,000 | -1,272,000 | 1,731,000 | 7,000 | 112,000 | 297,000 | -2,420,000 | 1,693,000 | 656,000 | 247,000 | -1,345,000 | 1,025,000 | -1,122,000 | 1,310,000 | 304,000 | -1,113,000 | 366,000 | 175,000 | -268,000 | 1,523,000 | -565,000 | 899,000 | -550,000 | -236,000 | 92,000 | -742,000 | 13,000 | 761,000 | 207,000 | 536,000 | -877,000 | -662,000 | 769,000 | -2,759,000 | 2,263,000 | 659,000 | 130,000 | 173,000 | -541,000 | 79,000 | 708,000 | -1,011,000 | 498,000 | 153,000 | 444,000 | -282,000 |
operating lease assets | -1,857,000 | 696,000 | 549,000 | -55,000 | 117,000 | -273,000 | 311,000 | 54,000 | 413,000 | -4,038,000 | 301,000 | 287,000 | 275,000 | 262,000 | 249,000 | 239,000 | 227,000 | 218,000 | 207,000 | 181,000 | |||||||||||||||||||||||||||
accrued expenses | -8,441,000 | 2,176,000 | 5,376,000 | 2,841,000 | -5,145,000 | 4,206,000 | 5,603,000 | 7,860,000 | -14,031,000 | -1,246,000 | 2,597,000 | 2,050,000 | -2,628,000 | 1,937,000 | 1,653,000 | 1,102,000 | -3,048,000 | 188,000 | 2,601,000 | 2,039,000 | -1,111,000 | 1,400,000 | 2,777,000 | 751,000 | -2,617,000 | ||||||||||||||||||||||
deferred revenue | 0 | 0 | -64,000 | -64,000 | -62,000 | -79,000 | -62,000 | -59,000 | -124,000 | -131,000 | 842,000 | -160,000 | -173,000 | -53,000 | -122,000 | 1,311,000 | 0 | 0 | 0 | -42,000 | -41,000 | -42,000 | -125,000 | 62,000 | |||||||||||||||||||||||
operating lease liabilities | 1,768,000 | -759,000 | -642,000 | 11,000 | -256,000 | -31,000 | -447,000 | -193,000 | -515,000 | 3,923,000 | -416,000 | -398,000 | -380,000 | -361,000 | -348,000 | -333,000 | -316,000 | -300,000 | -288,000 | -277,000 | -260,000 | -248,000 | -286,000 | -64,000 | -246,000 | ||||||||||||||||||||||
net cash from operating activities | -65,993,000 | -54,249,000 | -50,725,000 | -55,238,000 | -44,671,000 | -39,429,000 | -36,559,000 | -24,802,000 | -33,887,000 | -22,454,000 | -7,732,000 | -20,075,000 | -19,973,000 | -16,958,000 | -13,169,000 | -10,876,000 | -18,600,000 | -15,153,000 | -12,982,000 | -20,056,000 | -17,359,000 | -6,246,000 | -13,658,000 | -14,796,000 | -18,854,000 | -19,467,000 | -19,544,000 | -19,181,000 | -19,386,000 | -13,648,000 | -10,873,000 | -12,233,000 | -12,473,000 | -10,383,000 | -14,382,000 | -11,131,000 | -14,577,000 | -7,612,000 | -7,331,000 | -9,802,000 | -9,256,000 | -8,636,000 | -9,700,000 | -8,528,000 | -6,879,000 | -5,626,000 | -6,333,000 |
capital expenditures | -3,335,000 | -3,404,000 | -4,377,000 | -1,686,000 | -1,369,000 | -157,000 | -56,000 | -1,091,000 | 137,000 | -710,000 | -108,000 | -2,520,000 | -2,733,000 | -1,243,000 | -562,000 | -373,000 | -153,000 | -649,000 | -85,000 | -131,000 | -148,000 | -233,000 | -206,000 | -83,000 | -228,000 | -851,000 | -220,000 | -404,000 | -549,000 | -522,000 | -364,000 | -768,000 | -80,000 | -340,000 | -2,991,000 | -3,716,000 | -667,000 | -680,000 | -923,000 | -243,000 | -18,000 | -848,000 | 458,000 | -746,000 | -349,000 | -441,000 | -321,000 |
free cash flows | -69,328,000 | -57,653,000 | -55,102,000 | -56,924,000 | -46,040,000 | -39,586,000 | -36,615,000 | -25,893,000 | -33,750,000 | -23,164,000 | -7,840,000 | -22,595,000 | -22,706,000 | -18,201,000 | -13,731,000 | -11,249,000 | -18,753,000 | -15,802,000 | -13,067,000 | -20,187,000 | -17,507,000 | -6,479,000 | -13,864,000 | -14,879,000 | -19,082,000 | -20,318,000 | -19,764,000 | -19,585,000 | -19,935,000 | -14,170,000 | -11,237,000 | -13,001,000 | -12,553,000 | -10,723,000 | -17,373,000 | -14,847,000 | -15,244,000 | -8,292,000 | -8,254,000 | -10,045,000 | -9,274,000 | -9,484,000 | -9,242,000 | -9,274,000 | -7,228,000 | -6,067,000 | -6,654,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -4,662,000 | -2,839,000 | -5,993,000 | -1,245,000 | -1,933,000 | -202,000 | -89,000 | -742,000 | -255,000 | -459,000 | -259,000 | -1,990,000 | -3,379,000 | -2,150,000 | -794,000 | -495,000 | -276,000 | -631,000 | -276,000 | -129,000 | -158,000 | -253,000 | -214,000 | -125,000 | -249,000 | -601,000 | -419,000 | -493,000 | -725,000 | -479,000 | -473,000 | -556,000 | -381,000 | -564,000 | -2,036,000 | -3,998,000 | -1,654,000 | -680,000 | -869,000 | -243,000 | -127,000 | -473,000 | -76,000 | -875,000 | -354,000 | -441,000 | -274,000 |
net cash from investing activities | -4,662,000 | -2,839,000 | -5,993,000 | -1,115,000 | -1,933,000 | -202,000 | -89,000 | -742,000 | -255,000 | -459,000 | -259,000 | -1,990,000 | -3,379,000 | -2,150,000 | -794,000 | -495,000 | -276,000 | -631,000 | -276,000 | -129,000 | -158,000 | -253,000 | -214,000 | -125,000 | -249,000 | -601,000 | -419,000 | -493,000 | -725,000 | -479,000 | -473,000 | -556,000 | -381,000 | -450,000 | 969,000 | 18,702,000 | 7,846,000 | -12,379,000 | 11,317,000 | 11,757,000 | 24,873,000 | -2,086,000 | -27,587,000 | 8,958,000 | -17,854,000 | -37,767,000 | -274,000 |
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 294,000 | 2,937,000 | 10,356,000 | 3,068,000 | 4,183,000 | 3,989,000 | 4,178,000 | 1,704,000 | 4,870,000 | 8,000 | 62,000 | 403,000 | 78,000 | 0 | 374,000 | 11,000 | 129,000 | 172,000 | 679,000 | 538,000 | 1,197,000 | 1,541,000 | 538,000 | 378,000 | 128,000 | 44,000 | 33,000 | 0 | 1,000 | 51,000 | 73,000 | 7,000 | 266,000 | 506,000 | 141,000 | 36,000 | 2,000 | ||||||||||
net cash from financing activities | 294,000 | 449,376,000 | 10,356,000 | 97,806,000 | 4,183,000 | 4,513,000 | 4,178,000 | 2,196,000 | 321,223,000 | 108,170,000 | 51,935,000 | 9,645,000 | 78,000 | 458,000 | 374,000 | 493,000 | 129,000 | 667,000 | 679,000 | 2,667,000 | -1,162,000 | 163,913,000 | 220,000 | 51,063,000 | 12,818,000 | 9,091,000 | 18,612,000 | 5,338,000 | 42,300,000 | 16,328,000 | 11,373,000 | 6,712,000 | 34,227,000 | 1,206,000 | 1,529,000 | 796,000 | 28,477,000 | 693,000 | 78,000 | 3,000 | -189,000 | 308,000 | -201,000 | 65,733,000 | -137,000 | -106,000 | 67,555,000 |
net increase in cash, cash equivalents and restricted cash | -70,361,000 | 392,288,000 | -46,362,000 | 41,453,000 | -42,421,000 | -35,118,000 | -32,470,000 | -23,348,000 | 287,081,000 | 85,257,000 | -15,117,000 | -12,579,000 | 157,415,000 | -13,652,000 | 36,142,000 | -6,285,000 | -10,977,000 | -1,351,000 | -14,336,000 | 22,189,000 | 2,201,000 | 27,000 | -6,077,000 | 21,373,000 | |||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 738,674,000 | 0 | 0 | 0 | 393,716,000 | 0 | 0 | 0 | 197,571,000 | 0 | 0 | 0 | 104,064,000 | 0 | 0 | 0 | 165,928,000 | 0 | 0 | 0 | 229,821,000 | 0 | 0 | 0 | 56,201,000 | 0 | 0 | 0 | 60,676,000 | 0 | 0 | 0 | 43,152,000 | ||||||||||||||
cash, cash equivalents and restricted cash at end of period | 668,313,000 | 392,288,000 | -46,362,000 | 41,453,000 | 351,295,000 | -35,118,000 | -32,470,000 | -23,348,000 | 484,652,000 | 85,257,000 | 43,944,000 | -12,420,000 | 80,790,000 | -18,650,000 | -13,589,000 | -10,878,000 | 147,181,000 | -15,117,000 | -12,579,000 | -17,518,000 | 211,142,000 | 157,415,000 | -13,652,000 | 36,142,000 | 49,916,000 | -10,977,000 | -1,351,000 | -14,336,000 | 82,865,000 | 2,201,000 | 27,000 | -6,077,000 | 64,525,000 | ||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 2,189,000 | 2,244,000 | 2,337,000 | 2,308,000 | 2,140,000 | 3,335,000 | 2,603,000 | 2,628,000 | 12,967,000 | 2,599,000 | 1,344,000 | 820,000 | 701,000 | 626,000 | 531,000 | 495,000 | 495,000 | 489,000 | 593,000 | 585,000 | 386,000 | 387,000 | 309,000 | 317,000 | 315,000 | 310,000 | |||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||
change in right-of-use asset as a result of new, modified, and terminated leases | 2,512,000 | ||||||||||||||||||||||||||||||||||||||||||||||
additions to property and equipment included in accounts payable and accrued expenses | 1,327,000 | -565,000 | 1,616,000 | -441,000 | 564,000 | 45,000 | 33,000 | -349,000 | 392,000 | -251,000 | 151,000 | -530,000 | 646,000 | 907,000 | 232,000 | 122,000 | 123,000 | -54,000 | -47,000 | ||||||||||||||||||||||||||||
gains and losses on disposal of items of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||
gains and losses on extinguishment of debt | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of property and equipment | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of short-term bridge loan | 0 | 0 | 0 | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of barings notes payable | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock pursuant to employee stock purchase plan | 879,000 | 0 | 524,000 | 0 | 433,000 | 0 | 458,000 | 0 | 495,000 | 0 | 397,000 | 0 | 157,000 | 0 | 178,000 | 0 | 119,000 | 0 | 150,000 | 101,000 | 0 | ||||||||||||||||||||||||||
payments of debt refinancing costs | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon public offering, net of issuance costs | 445,560,000 | 0 | 107,729,000 | 708,000 | 0 | 0 | -275,000 | ||||||||||||||||||||||||||||||||||||||||
repayment of midcap notes payable | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
repayment from issuance of short-term bridge loan | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock and pre-funded warrants upon private placement, net of issuance costs | 0 | 0 | 0 | 316,353,000 | |||||||||||||||||||||||||||||||||||||||||||
gain on disposal of items of property and equipment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | 27,950,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
receivable from exercise of stock options included in prepaid expenses and other current assets | |||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of property and equipment | 2,000 | 0 | 0 | -1,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of notes payable | 0 | 0 | 0 | 0 | 0 | 3,700,000 | |||||||||||||||||||||||||||||||||||||||||
payments of debt financing costs | |||||||||||||||||||||||||||||||||||||||||||||||
issuance costs from the issuance of common stock upon public offering in prior period | |||||||||||||||||||||||||||||||||||||||||||||||
repayment of notes payable | 0 | 0 | -2,084,000 | -2,083,000 | -1,543,000 | -1,543,000 | -1,542,000 | -1,029,000 | 0 | 0 | 0 | -1,300,000 | |||||||||||||||||||||||||||||||||||
repayment of short-term bridge loan | 0 | 0 | 0 | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||||
operating lease assets and liabilities | 111,000 | -157,000 | 72,000 | ||||||||||||||||||||||||||||||||||||||||||||
change in fair value of derivative liability | -1,131,000 | 6,563,000 | -5,243,000 | 1,133,000 | -2,773,000 | -6,958,000 | -15,872,000 | -23,837,000 | -13,396,000 | -25,016,000 | 69,549,000 | 33,647,000 | -20,411,000 | 3,404,000 | 3,024,000 | -5,717,000 | 1,606,000 | -3,223,000 | |||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -12,420,000 | -23,274,000 | -18,650,000 | -13,589,000 | -10,878,000 | -18,747,000 | -18,679,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from the paycheck protection program loan | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
repayment of the paycheck protection program loan | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
issuance costs from the issuance of common stock upon public offering | |||||||||||||||||||||||||||||||||||||||||||||||
public offering costs included in accounts payable and accrued expenses at balance sheet dates | 31,000 | -9,000 | -265,000 | 285,000 | 96,000 | 55,000 | |||||||||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment | -1,000 | 0 | 2,000 | 0 | 1,268,000 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
net income | -12,542,000 | 3,121,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2026 convertible notes, net of issuance costs | 0 | 0 | -70,000 | 37,345,000 | |||||||||||||||||||||||||||||||||||||||||||
additional right of use asset and related lease liability | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
additions to property and equipment included in accounts payable and accrued expenses at balance sheet dates | -18,000 | 191,000 | -2,000 | 10,000 | 20,000 | 8,000 | 42,000 | 21,000 | -250,000 | 199,000 | 89,000 | 176,000 | -43,000 | 109,000 | -212,000 | 301,000 | 109,000 | ||||||||||||||||||||||||||||||
cashless exercise of warrant | |||||||||||||||||||||||||||||||||||||||||||||||
derivative liability in connection with issuance of 2026 convertible notes | 0 | 1,749,000 | 0 | 14,685,000 | |||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon public offering | 161,975,000 | -318,000 | 50,335,000 | 12,690,000 | |||||||||||||||||||||||||||||||||||||||||||
revenue: | |||||||||||||||||||||||||||||||||||||||||||||||
product revenue | |||||||||||||||||||||||||||||||||||||||||||||||
total revenue | |||||||||||||||||||||||||||||||||||||||||||||||
costs and operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||
cost of product revenue | |||||||||||||||||||||||||||||||||||||||||||||||
research and development | |||||||||||||||||||||||||||||||||||||||||||||||
selling and marketing | |||||||||||||||||||||||||||||||||||||||||||||||
general and administrative | |||||||||||||||||||||||||||||||||||||||||||||||
total costs and operating expenses | |||||||||||||||||||||||||||||||||||||||||||||||
loss from operations | |||||||||||||||||||||||||||||||||||||||||||||||
other income: | |||||||||||||||||||||||||||||||||||||||||||||||
interest income | |||||||||||||||||||||||||||||||||||||||||||||||
interest expense | |||||||||||||||||||||||||||||||||||||||||||||||
total other income | |||||||||||||||||||||||||||||||||||||||||||||||
net loss and comprehensive loss | |||||||||||||||||||||||||||||||||||||||||||||||
net loss per share | |||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding, basic and diluted | |||||||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||||
amortization of operating lease asset | 187,000 | ||||||||||||||||||||||||||||||||||||||||||||||
right of use asset | 188,000 | ||||||||||||||||||||||||||||||||||||||||||||||
purchase of premium on marketable securities | -20,000 | -313,000 | -50,000 | 8,000 | 17,000 | ||||||||||||||||||||||||||||||||||||||||||
amortization of premium on marketable securities | 0 | 0 | 6,000 | 11,000 | 13,000 | 20,000 | 49,000 | 104,000 | 96,000 | 148,000 | 21,000 | 18,000 | |||||||||||||||||||||||||||||||||||
accrued expenses and deferred rent | 1,171,000 | 1,412,000 | 1,022,000 | -1,891,000 | 1,599,000 | 850,000 | 38,000 | -776,000 | -381,000 | 627,000 | 2,465,000 | -153,000 | 1,532,000 | 446,000 | -165,000 | -424,000 | -315,000 | 914,000 | 424,000 | -804,000 | 850,000 | 654,000 | |||||||||||||||||||||||||
proceeds from sale of property and equipment | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | 0 | 0 | 0 | -3,000,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock offering | 8,890,000 | 18,579,000 | 5,114,000 | 4,954,000 | 5,610,000 | 12,843,000 | 8,128,000 | 34,990,000 | 581,000 | 1,585,000 | 800,000 | 26,272,000 | |||||||||||||||||||||||||||||||||||
payments of insurance costs financed by a third party | 0 | -197,000 | -197,000 | -197,000 | |||||||||||||||||||||||||||||||||||||||||||
non-cash operating lease costs | |||||||||||||||||||||||||||||||||||||||||||||||
insurance premium financed by a third party | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -9,627,000 | -11,884,000 | 8,367,000 | 21,746,000 | -19,298,000 | 4,064,000 | 1,958,000 | 15,428,000 | -10,414,000 | -37,488,000 | -43,499,000 | 60,948,000 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 32,936,000 | 0 | 0 | 0 | 30,784,000 | 0 | 0 | 0 | 37,393,000 | 0 | 0 | |||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -9,627,000 | -11,884,000 | 8,367,000 | 54,682,000 | -19,298,000 | 4,064,000 | 1,958,000 | 46,212,000 | -10,414,000 | -37,488,000 | 66,163,000 | 12,523,000 | -43,499,000 | 60,948,000 | |||||||||||||||||||||||||||||||||
additions to property and equipment included in accounts payable at balance sheet dates | 224,000 | -955,000 | 282,000 | 987,000 | -375,000 | 534,000 | 129,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||
maturities of marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||
maturities of investments | 22,700,000 | 12,500,000 | 14,684,000 | 25,000,000 | 25,000,000 | 30,000,000 | |||||||||||||||||||||||||||||||||||||||||
licensing and consultant fees paid in common stock | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
revaluation of preferred stock warrants | 0 | 108,000 | |||||||||||||||||||||||||||||||||||||||||||||
accounts receivable from related party | 1,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of notes payable and preferred stock warrants | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of public offering | 564,000 | -34,000 | |||||||||||||||||||||||||||||||||||||||||||||
payments of offering costs | |||||||||||||||||||||||||||||||||||||||||||||||
payments of insurance costs financed by a third-party | -130,000 | 0 | -195,000 | -194,000 | -222,000 | -198,000 | -171,000 | -171,000 | -171,000 | ||||||||||||||||||||||||||||||||||||||
accretion of redeemable convertible preferred stock to redemption value | |||||||||||||||||||||||||||||||||||||||||||||||
conversion of redeemable convertible preferred stock to common stock | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
conversion of warrants for redeemable convertible preferred stock to warrants for common stock | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
initial public offering costs included in accounts payable | |||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | -2,500,000 | -57,511,000 | 0 | -17,500,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of common stock options | 78,000 | 70,000 | 5,000 | 31,000 | 110,000 | 34,000 | 4,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of public offerings | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of (premium) discount on marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance common stock pursuant to employee stock purchase plan | |||||||||||||||||||||||||||||||||||||||||||||||
deferred offering costs included in accounts payable and accrued expenses | -989,000 | ||||||||||||||||||||||||||||||||||||||||||||||
purchase discount on marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of redeemable convertible preferred stock, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||
cashless exercise of warrants | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of notes payable and preferred stock warrants, net of issuance costs | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
repayments of notes payable | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
payments of initial public offering costs | -6,000 | -1,905,000 | |||||||||||||||||||||||||||||||||||||||||||||
fair value of preferred stock warrants at grant date | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -24,870,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other assets | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales or maturities of investments | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
depreciation expense | 139,000 | ||||||||||||||||||||||||||||||||||||||||||||||
accretion of redeemable convertible preferred stock to redemption values | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
prepaid expense included in accrued expense |
