Omeros Corporation(NASDAQ:OMER)
Omeros Corporation, a commercial-stage biopharmaceutical company, discovers, develops, and commercializes small-molecule and protein therapeutics, and orphan indications targeting inflammation, complement-mediated diseases, disorders of the central nervous system (CNS), and immune-related diseases. ...
Website: http://www.omeros.com
Founded: 1994
Full Time Employees: 258
Sector: Healthcare
Industry: Biotechnology
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
product sales | 9,893,000 | 19,972,250 | 30,004,000 | 28,823,000 | 21,061,000 | 10,632,000 | 26,114,000 | 13,530,000 | 23,537,000 | 33,416,000 | 29,856,000 | 26,753,000 | 21,779,000 | 22,016,000 | 4,608,000 | 1,655,000 | 1,588,000 | 13,759,000 | 21,658,000 | 17,151,000 | 12,257,000 | 12,905,000 | 11,289,000 | 10,004,000 | 7,246,000 | 6,657,000 | 3,244,000 | 3,125,000 | 238,000 | ||||||||||||||||||||||||||||||||||||||
costs and expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of product sales | 587,000 | 234,500 | 333,000 | 342,000 | 263,000 | 87,000 | 401,000 | 147,000 | 267,000 | 401,000 | 278,000 | 55,000 | 131,000 | 157,000 | 36,000 | 116,000 | 203,000 | 465,000 | 184,000 | 157,000 | 271,000 | 380,000 | 378,000 | 327,000 | 327,000 | 417,000 | 248,000 | 365,000 | 11,000 | ||||||||||||||||||||||||||||||||||||||
research and development | 13,358,000 | 19,446,000 | 15,995,000 | 22,009,000 | 23,846,000 | 23,320,000 | 24,084,000 | 45,349,000 | 26,770,000 | 28,890,000 | 31,731,000 | 29,639,000 | 24,610,000 | 26,549,000 | 38,568,000 | 23,516,000 | 24,087,000 | 27,417,000 | 27,063,000 | 30,937,000 | 33,358,000 | 26,458,000 | 31,316,000 | 24,132,000 | 28,911,000 | 40,588,000 | 23,746,000 | 19,108,000 | 26,255,000 | 25,446,000 | 26,862,000 | 19,412,000 | 18,140,000 | 15,387,000 | 14,835,000 | 13,137,000 | 12,240,000 | 12,542,000 | 12,492,000 | 10,231,000 | 15,434,000 | 14,897,000 | 13,264,000 | 10,900,000 | 9,318,000 | 11,750,000 | 11,772,000 | 12,407,000 | 12,017,000 | 10,186,000 | 9,420,000 | 9,564,000 | 7,127,000 | 9,354,000 | 7,764,000 | 7,558,000 | 7,246,000 | 8,895,000 | 5,321,000 | 4,077,000 | 5,425,000 | 6,947,000 | 5,316,000 | 6,120,000 | 5,082,000 | 4,638,000 | 3,692,000 |
selling, general and administrative | 13,369,000 | 9,635,000 | 10,397,000 | 10,345,000 | 11,123,000 | 12,340,000 | 11,323,000 | 13,808,000 | 12,264,000 | 10,875,000 | 16,422,000 | 11,260,000 | 11,103,000 | 13,589,000 | 12,198,000 | 13,922,000 | 10,959,000 | -5,632,000 | 20,861,000 | 21,560,000 | 18,052,000 | 17,903,000 | 19,825,000 | 16,931,000 | 18,036,000 | 16,133,000 | 16,933,000 | 16,928,000 | 14,632,000 | 14,888,000 | 13,152,000 | 12,744,000 | 10,934,000 | 12,028,000 | 11,749,000 | 15,796,000 | 12,471,000 | 11,840,000 | 10,457,000 | 10,375,000 | 11,110,000 | 9,401,000 | 9,048,000 | 7,889,000 | 8,989,000 | 8,405,000 | 5,574,000 | 4,855,000 | 3,767,000 | 3,885,000 | 4,210,000 | 3,736,000 | 3,988,000 | ||||||||||||||
total costs and expenses | 27,314,000 | 29,081,000 | 26,392,000 | 32,354,000 | 34,969,000 | 35,660,000 | 35,407,000 | 59,157,000 | 39,034,000 | 39,765,000 | 48,153,000 | 40,899,000 | 35,713,000 | 40,138,000 | 50,766,000 | 37,438,000 | 35,046,000 | 20,847,000 | 48,257,000 | 52,839,000 | 51,673,000 | 44,448,000 | 51,542,000 | 41,210,000 | 47,214,000 | 57,122,000 | 40,957,000 | 36,091,000 | 41,018,000 | 40,491,000 | 40,050,000 | 32,272,000 | 29,277,000 | 27,880,000 | 26,768,000 | 29,090,000 | 24,982,000 | 24,762,000 | 23,327,000 | 20,933,000 | 26,871,000 | 24,715,000 | 22,560,000 | 19,154,000 | 18,318,000 | ||||||||||||||||||||||
income from operations | -17,421,000 | -29,081,000 | -26,392,000 | -32,354,000 | -34,969,000 | -35,660,000 | -35,407,000 | -59,157,000 | -39,034,000 | -39,765,000 | -48,153,000 | -40,899,000 | -35,713,000 | -18,220,250 | -18,253,000 | -24,016,000 | -30,612,000 | -33,816,000 | -25,428,000 | -27,680,000 | -23,677,000 | -23,706,000 | -11,101,000 | -9,338,000 | -19,239,000 | -18,475,000 | -35,442,000 | -30,617,000 | -27,689,000 | -14,121,000 | -5,110,000 | -11,939,000 | -12,725,000 | -11,857,000 | -12,038,000 | -10,929,000 | -19,452,000 | -18,040,000 | -19,301,000 | -15,967,000 | -17,930,000 | -19,975,000 | -17,132,000 | -17,217,000 | -15,684,000 | -13,902,000 | -13,434,000 | -13,160,000 | -10,020,000 | -7,533,000 | -13,036,000 | -8,244,000 | -8,072,000 | -9,847,000 | -6,164,000 | -4,949,000 | -6,450,000 | -8,557,000 | -7,490,000 | -7,634,000 | -6,425,000 | -5,315,000 | -4,527,000 | ||||
yoy | -50.18% | -18.45% | -25.46% | -45.31% | -10.41% | -10.32% | -26.47% | 44.64% | 9.30% | -46.12% | -28.22% | -13.24% | 29.29% | 42.65% | 129.06% | 196.42% | 23.07% | 28.31% | -68.68% | -69.50% | -30.52% | 30.83% | 593.58% | 156.45% | 117.60% | 19.09% | -57.55% | 9.24% | -34.58% | -34.27% | -37.63% | -31.55% | 8.49% | -9.69% | 12.66% | -7.26% | 14.32% | 43.68% | 27.53% | 30.83% | 56.53% | 84.55% | 3.05% | 59.63% | 24.13% | -23.50% | 111.49% | 66.58% | 25.15% | 15.08% | -17.70% | -35.17% | 0.39% | 61.00% | 65.45% | ||||||||||||
qoq | -40.09% | 10.19% | -18.43% | -7.48% | -1.94% | 0.71% | -40.15% | 51.55% | -1.84% | -17.42% | 17.74% | 14.52% | -0.18% | -24.00% | -21.55% | -9.47% | 32.99% | -8.14% | 16.91% | -0.12% | 113.55% | 18.88% | -51.46% | 4.14% | -47.87% | 15.76% | 10.57% | 96.08% | 176.34% | -57.20% | -6.18% | 7.32% | -1.50% | 10.15% | -43.82% | 7.83% | -6.53% | 20.88% | -10.95% | -10.24% | 16.59% | -0.49% | 9.77% | 12.82% | 3.48% | 2.08% | 31.34% | 33.01% | -42.21% | 58.13% | 2.13% | -18.03% | 59.75% | 24.55% | -23.27% | -24.62% | 14.25% | -1.89% | 18.82% | 20.88% | 17.41% | ||||||
operating margin % | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | NaN% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -102.63% | -23.59% | -69.61% | -103.82% | -91.88% | -106.63% | -109.25% | -262.19% | -270.26% | -592.24% | -501.00% | -4621.13% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
interest and other income | 1,475,000 | 1,117,000 | 616,000 | 1,241,000 | 1,058,000 | 2,296,000 | 2,346,000 | 3,247,000 | 3,415,000 | 3,429,000 | 4,413,000 | 4,537,000 | 3,963,000 | 1,993,000 | 906,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense, net of remeasurement adjustments and other | -5,894,000 | -8,726,000 | 13,355,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on change in fair value of financial instruments | 73,146,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income tax expense | 51,306,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | -57,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from continuing operations | 51,249,000 | 84,697,999.92 | -21,243,000 | -25,889,000 | -37,565,000 | -36,541,000 | -37,113,000 | -65,125,000 | -43,850,000 | -39,287,000 | -51,656,000 | -44,294,000 | -39,683,000 | -46,048,000 | -54,792,000 | -41,695,000 | -39,494,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations, net of tax | 4,811,000 | 6,561,000 | -9,674,000 | 465,000 | 4,105,000 | 5,183,000 | 4,881,000 | 9,084,000 | 6,666,000 | 30,219,000 | 13,906,000 | 5,982,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 56,060,000 | 86,451,000 | -30,917,000 | -25,424,000 | -33,460,000 | -31,358,000 | -32,232,000 | -56,041,000 | -37,184,000 | -9,068,000 | -37,750,000 | -37,294,000 | -33,701,000 | 128,733,000 | -17,456,000 | -30,849,000 | -33,011,000 | 280,621,000 | -22,703,000 | -28,593,000 | -35,090,000 | -37,273,000 | -38,463,000 | -33,294,000 | -29,031,000 | -29,225,000 | -16,463,000 | -14,453,000 | -24,345,000 | -23,534,000 | -39,472,000 | -33,696,000 | -30,054,000 | -16,551,000 | -7,482,000 | -14,359,000 | -15,089,000 | -19,632,000 | -13,962,000 | -12,612,000 | -20,539,000 | -19,826,000 | -19,921,000 | -16,680,000 | -18,669,000 | -20,713,000 | -18,327,000 | -17,991,000 | -16,642,000 | -1,845,000 | -13,870,000 | -13,592,000 | -10,489,000 | -7,734,000 | -13,276,000 | -8,539,000 | -8,895,000 | -10,201,000 | -6,512,000 | -5,291,000 | -6,542,000 | -7,231,000 | -7,555,000 | -7,804,000 | -6,661,000 | -5,582,000 | -3,916,000 |
yoy | -267.54% | -375.69% | -4.08% | -54.63% | -10.02% | 245.81% | -14.62% | 50.27% | 10.34% | -107.04% | 116.26% | 20.89% | 2.09% | -54.13% | -23.11% | 7.89% | -5.92% | -852.88% | -40.97% | -14.12% | 20.87% | 27.54% | 133.63% | 130.36% | 19.25% | 24.18% | -58.29% | -57.11% | -19.00% | 42.19% | 427.56% | 134.67% | 99.18% | -15.69% | -46.41% | 13.85% | -26.53% | -0.98% | -29.91% | -24.39% | 10.02% | -4.28% | 8.70% | -7.29% | 12.18% | 1022.66% | 32.13% | 32.36% | 58.66% | -76.14% | 4.47% | 59.18% | 17.92% | -24.18% | 103.87% | 61.39% | 35.97% | 41.07% | -13.81% | -32.20% | -1.79% | 29.54% | 92.93% | ||||
qoq | -35.15% | -379.62% | 21.61% | -24.02% | 6.70% | -2.71% | -42.48% | 50.71% | 310.06% | -75.98% | 1.22% | 10.66% | -126.18% | -837.47% | -43.41% | -6.55% | -111.76% | -1336.05% | -20.60% | -18.52% | -5.86% | -3.09% | 15.53% | 14.68% | -0.66% | 77.52% | 13.91% | -40.63% | 3.45% | -40.38% | 17.14% | 12.12% | 81.58% | 121.21% | -47.89% | -4.84% | -23.14% | 40.61% | 10.70% | -38.59% | 3.60% | -0.48% | 19.43% | -10.65% | -9.87% | 13.02% | 1.87% | 8.11% | 802.01% | -86.70% | 2.05% | 29.58% | 35.62% | -41.74% | 55.47% | -4.00% | -12.80% | 56.65% | 23.08% | -19.12% | -9.53% | -4.29% | -3.19% | 17.16% | 19.33% | 42.54% | |
net income margin % | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -120.29% | -34.55% | -83.72% | -123.11% | -152.13% | -123.68% | -126.07% | -276.84% | -297.02% | -611.26% | -523.38% | -4811.60% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
basic net income per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations | 0.07 | 0.11 | -0.15 | 0.01 | 0.07 | 0.08 | 0.08 | 0.15 | 0.12 | 0.48 | 0.22 | 7,000,000 | 0.09 | -54,664,996.34 | 37,336,000 | 10,846,000 | 6,483,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
diluted net income per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares used for eps calculation | 63,510,201 | 66,263,992 | 58,585,083 | 58,056,357 | 58,170,931 | 57,948,093 | 57,944,016 | 58,800,716 | 62,739,227 | 62,856,721 | 62,837,125 | 62,828,765 | 62,737,091 | 62,730,015 | 62,730,015 | 62,724,775 | 62,344,100 | 62,510,727 | 62,373,521 | 61,928,511 | 57,176,743 | 58,233,988 | 54,513,337 | 54,299,813 | 49,523,444 | 49,373,156 | 49,084,093 | 49,014,009 | 48,582,636 | 48,647,416 | 48,384,460 | 48,284,019 | 45,539,362 | 46,262,211 | 44,037,471 | 43,828,572 | 40,446,410 | 41,058,754 | 39,178,547 | 38,317,084 | 37,560,257 | 37,923,353 | 37,846,832 | 36,483,559 | 33,234,294 | 34,005,642 | 33,933,356 | 30,897,039 | 28,560,360 | 29,844,507 | 28,199,739 | 25,908,153 | 24,155,690 | 25,834,730 | 22,466,540 | 22,434,903 | 22,246,430,000 | 22,167,629,000 | 22,056,590,000 | 21,420,883,000 | 21,487,621,000 | 21,381,216,000 | 21,293,895,000 | 7,218,915,000 | 2,930,391,000 | ||
basic | 71,917,180 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 90,116,352 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of 2026 notes | -742,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss on change in fair value of financial instruments | -170,000 | -8,822,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares used for eps calculation | 63,510,201 | 66,263,992 | 58,585,083 | 58,056,357 | 58,170,931 | 57,948,093 | 57,944,016 | 58,800,716 | 62,739,227 | 62,856,721 | 62,837,125 | 62,828,765 | 62,737,091 | 62,730,015 | 62,730,015 | 62,724,775 | 62,344,100 | 62,510,727 | 62,373,521 | 61,928,511 | 57,176,743 | 58,233,988 | 54,513,337 | 54,299,813 | 49,523,444 | 49,373,156 | 49,084,093 | 49,014,009 | 48,582,636 | 48,647,416 | 48,384,460 | 48,284,019 | 45,539,362 | 46,262,211 | 44,037,471 | 43,828,572 | 40,446,410 | 41,058,754 | 39,178,547 | 38,317,084 | 37,560,257 | 37,923,353 | 37,846,832 | 36,483,559 | 33,234,294 | 34,005,642 | 33,933,356 | 30,897,039 | 28,560,360 | 29,844,507 | 28,199,739 | 25,908,153 | 24,155,690 | 25,834,730 | 22,466,540 | 22,434,903 | 22,246,430,000 | 22,167,629,000 | 22,056,590,000 | 21,420,883,000 | 21,487,621,000 | 21,381,216,000 | 21,293,895,000 | 7,218,915,000 | 2,930,391,000 | ||
interest expense | -15,000 | -3,654,000 | -3,177,000 | -4,052,000 | -9,215,000 | -8,231,000 | -7,063,000 | -7,916,000 | -7,932,000 | -7,933,000 | -7,903,000 | -4,932,000 | -4,927,000 | -4,941,000 | -4,950,000 | -4,911,000 | -4,910,000 | -4,897,000 | -7,988,000 | -6,882,000 | -5,978,000 | -5,903,000 | -5,811,000 | -5,715,000 | -5,530,000 | -5,600,000 | -5,148,000 | -4,602,000 | -3,676,000 | -2,825,000 | -2,864,000 | -2,780,000 | -2,723,000 | -2,663,000 | -2,452,000 | -2,135,000 | -1,857,000 | -1,375,000 | -808,000 | -871,000 | -937,000 | -957,000 | -915,000 | -944,000 | -939,000 | -672,000 | -598,000 | -592,000 | -589,000 | -587,000 | -369,000 | -413,000 | -453,000 | -494,000 | -536,000 | -528,000 | -527,000 | -293,000 | -312,000 | -362,000 | -409,000 | -452,000 | -497,000 | -540,000 | |||
loss on early extinguishment of 2026 convertible senior notes | -2,968,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on change in fair value of financial instruments | 8,207,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations | -30,812,750 | -50,766,000 | -37,438,000 | -35,046,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 670,000 | 493,000 | 526,000 | 461,000 | 333,000 | 419,000 | 374,000 | -633,000 | 364,000 | 549,000 | 292,000 | 353,000 | 415,000 | 494,000 | 153,000 | 572,000 | 597,000 | 460,000 | 434,000 | 408,000 | 303,000 | 299,000 | 272,000 | 211,000 | 174,000 | 288,000 | 175,000 | -254,000 | 160,000 | -288,000 | 153,000 | 154,000 | 155,000 | 112,000 | 160,000 | 159,000 | 152,000 | -341,000 | 171,000 | 171,000 | 171,000 | 184,000 | 1,913,000 | 189,000 | 218,000 | 199,000 | 205,000 | 1,104,000 | |||||||||||||||||||
basic and diluted net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | -13,374,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss before income tax benefit | -21,596,500 | -22,703,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | 4,157,000 | 7,854,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive loss | -21,596,500 | -22,703,000 | -28,593,000 | -35,090,000 | -37,273,000 | -38,463,000 | -33,294,000 | -29,031,000 | -29,225,000 | -16,463,000 | -14,453,000 | -24,345,000 | -23,534,000 | -39,472,000 | -33,696,000 | -30,054,000 | -16,551,000 | -7,482,000 | -14,359,000 | -15,089,000 | -19,632,000 | -13,962,000 | -12,612,000 | -20,539,000 | -19,826,000 | -19,921,000 | -16,680,000 | -18,669,000 | -20,713,000 | -18,327,000 | -17,991,000 | -16,642,000 | -1,845,000 | -13,870,000 | -13,592,000 | -10,489,000 | -7,734,000 | -13,276,000 | -8,539,000 | -8,895,000 | |||||||||||||||||||||||||||
basic and diluted net loss per share | -0.348 | -0.36 | -0.46 | -0.57 | -0.6 | -0.66 | -0.61 | -0.53 | -0.59 | -0.33 | -0.29 | -0.5 | -0.48 | -0.81 | -0.7 | -0.62 | -0.34 | -0.16 | -0.33 | -0.34 | -0.46 | -0.34 | -0.32 | -0.54 | -0.52 | -0.53 | -0.44 | -0.51 | -0.61 | -0.54 | -0.53 | -0.54 | -0.03 | -0.46 | -0.48 | -0.4 | -0.29 | -0.51 | -0.38 | -0.4 | |||||||||||||||||||||||||||
revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | -27,160,500 | -46,317,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
grant revenue | 173,000 | 18,000 | 15,000 | 62,000 | 150,000 | 976,000 | 254,000 | 497,000 | 378,000 | 434,000 | 442,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenue | 13,759,000 | 21,658,000 | 17,151,000 | 12,257,000 | 12,905,000 | 11,289,000 | 10,004,000 | 7,419,000 | 6,675,000 | 3,259,000 | 3,187,000 | 388,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | 6.62% | 91.85% | 71.44% | 65.21% | 93.33% | 246.39% | 213.90% | 1812.11% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | -36.47% | 26.28% | 39.93% | -5.02% | 14.31% | 12.84% | 34.84% | 11.15% | 104.82% | 2.26% | 721.39% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment income and other income | 173,250 | 251,000 | 224,000 | 218,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenue | 180,000 | 214,000 | 45,000 | 100,000 | 169,000 | 196,000 | 140,000 | 1,095,000 | 1,583,000 | 1,417,000 | 1,526,000 | 1,496,000 | 1,143,000 | 987,000 | 1,155,000 | 1,239,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 20,155,000 | 17,346,000 | 17,262,000 | 15,784,000 | 14,071,000 | 13,630,000 | 13,300,000 | 11,115,000 | 9,116,000 | 14,453,000 | 9,770,000 | 9,568,000 | 10,990,000 | 7,151,000 | 6,104,000 | 7,689,000 | 9,533,000 | 7,744,000 | 8,131,000 | 6,803,000 | 5,749,000 | 4,969,000 | |||||||||||||||||||||||||||||||||||||||||||||
investment income | 2,000 | 3,000 | 5,000 | 2,000 | 2,000 | 2,000 | 2,000 | 6,000 | 8,000 | 14,000 | 6,000 | 12,000 | 11,000 | 9,000 | 14,000 | 17,000 | 21,000 | 108,000 | 21,000 | 17,000 | 25,000 | 47,000 | |||||||||||||||||||||||||||||||||||||||||||||
litigation settlement | 3,953,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative | 1,817,500 | 2,736,000 | 2,212,000 | 2,322,000 | 2,095,000 | 1,830,000 | 2,027,000 | 2,264,000 | 2,586,000 | 2,428,000 | 2,011,000 | 1,721,000 | 1,111,000 | 1,277,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
acquired in-process research and development | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net loss per common share | -460 | -290 | -240 | -300 | -340 | -350 | -360 | -310 | 2,370 | -1,340 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pro forma basic and diluted net loss per common share | -285 | -330 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average pro forma shares used to compute pro forma basic and diluted net loss per share | 14,444,897 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 1,906,000 | 9,660,000 | 2,395,000 | 1,904,000 | 4,261,000 | 3,400,000 | 1,521,000 | 2,120,000 | 1,831,000 | 7,105,000 | 30,640,000 | 6,603,000 | 3,829,000 | 11,009,000 | 145,533,000 | 14,136,000 | 8,963,000 | 100,808,000 | 7,415,000 | 12,702,000 | 9,028,000 | 10,501,000 | 21,075,000 | 1,964,000 | 7,118,000 | 3,084,000 | 8,861,000 | 3,986,000 | 4,054,000 | 5,861,000 | 2,787,000 | 2,883,000 | 1,189,000 | 3,394,000 | 1,026,000 | 3,386,000 | 1,282,000 | 2,224,000 | 10,297,000 | 4,589,000 | 978,000 | 1,365,000 | 601,000 | 2,561,000 | 1,441,000 | 354,000 | 750,000 | 1,533,000 | 567,000 | 1,384,000 | 1,150,000 | 1,716,000 | 1,281,000 | 1,520,000 | 1,060,000 | 7,268,000 | 16,802,000 | 4,005,000 | 4,888,000 | 4,159,000 | 3,921,000 | 3,278,000 | 2,796,000 | 2,873,000 | 814,000 | 820,000 | 1,367,000 |
short-term investments | 133,410,000 | 162,144,000 | 33,690,000 | 26,840,000 | 48,150,000 | 86,732,000 | 121,636,000 | 156,792,000 | 228,503,000 | 164,743,000 | 279,670,000 | 334,680,000 | 367,527,000 | 183,909,000 | 75,431,000 | 108,427,000 | 133,271,000 | 56,458,000 | 42,957,000 | 60,956,000 | 91,455,000 | 124,452,000 | 132,448,000 | 14,124,000 | 46,862,000 | 57,704,000 | 18,481,000 | 27,859,000 | 43,168,000 | 54,637,000 | 52,369,000 | 85,521,000 | 71,625,000 | 80,355,000 | 85,787,000 | 26,281,000 | 32,371,000 | 43,107,000 | 37,144,000 | 16,648,000 | 12,266,000 | 26,898,000 | 34,398,000 | 48,885,000 | 68,621,000 | 6,532,000 | 21,030,000 | 35,927,000 | 51,622,000 | 12,717,000 | 7,848,000 | 18,346,000 | 12,035,000 | 20,830,000 | 29,569,000 | 815,000 | 20,565,000 | 27,965,000 | 32,715,000 | 39,715,000 | 38,715,000 | 31,715,000 | 39,010,000 | 50,259,000 | 59,485,000 | 3,125,000 | |
omidria contract royalty asset | 25,477,000 | 25,351,000 | 25,052,000 | 28,221,000 | 29,227,000 | 29,083,000 | 135,909,000 | 138,736,000 | 119,502,000 | 115,802,000 | 119,681,000 | 123,425,000 | 143,641,000 | 126,812,000 | 133,625,000 | 140,251,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | 12,032,000 | 10,917,000 | 6,908,000 | 6,276,000 | 7,076,000 | 7,739,000 | 6,394,000 | 8,080,000 | 7,642,000 | 8,096,000 | 6,878,000 | 11,190,000 | 10,033,000 | 213,221,000 | 13,854,000 | 14,479,000 | 16,255,000 | 38,155,000 | 33,898,000 | 31,838,000 | 24,826,000 | 3,841,000 | 37,379,000 | 15,780,000 | 24,117,000 | 35,185,000 | 29,931,000 | 28,515,000 | 24,718,000 | 22,818,000 | 2,297,000 | 1,529,000 | 182,000 | 17,144,000 | 24,571,000 | 19,075,000 | 13,481,000 | 12,037,000 | 10,457,000 | 8,806,000 | 6,646,000 | 6,517,000 | 2,510,000 | 3,071,000 | 538,000 | 392,000 | |||||||||||||||||||||
inventory | 183,000 | 712,000 | 978,000 | 1,191,000 | 1,355,000 | 1,542,000 | 1,892,000 | 1,211,000 | 1,147,000 | 1,173,000 | 1,187,000 | 736,000 | 88,000 | 214,000 | 235,000 | 247,000 | 443,000 | 822,000 | 905,000 | 960,000 | 1,128,000 | 1,396,000 | 1,780,000 | 1,972,000 | 472,000 | 445,000 | 633,000 | 566,000 | 568,000 | ||||||||||||||||||||||||||||||||||||||
prepaid expense and other assets | 7,347,000 | 7,595,000 | 3,760,000 | 6,406,000 | 7,467,000 | 7,166,000 | 6,127,000 | 6,273,000 | 13,463,000 | 8,581,000 | 4,922,000 | 7,001,000 | 6,708,000 | 6,300,000 | 5,983,000 | 11,886,000 | 7,623,000 | 8,149,000 | 6,367,000 | 5,927,000 | 5,982,000 | 11,136,000 | 3,541,000 | 5,167,000 | 6,303,000 | 6,625,000 | 5,353,000 | 4,397,000 | 4,195,000 | 6,463,000 | |||||||||||||||||||||||||||||||||||||
total current assets | 180,355,000 | 215,667,000 | 71,805,000 | 69,647,000 | 96,181,000 | 134,120,000 | 164,921,000 | 202,930,000 | 280,958,000 | 217,898,000 | 351,338,000 | 388,558,000 | 417,037,000 | 443,236,000 | 288,545,000 | 192,722,000 | 210,222,000 | 247,889,000 | 91,349,000 | 112,401,000 | 132,482,000 | 151,285,000 | 195,985,000 | 38,927,000 | 85,611,000 | 103,745,000 | 63,799,000 | 65,944,000 | 76,871,000 | 89,867,000 | 66,001,000 | 96,504,000 | 78,684,000 | 108,372,000 | 117,897,000 | 53,093,000 | 51,354,000 | 60,262,000 | 60,649,000 | 34,105,000 | 24,322,000 | 37,146,000 | 39,463,000 | 56,681,000 | 73,066,000 | 9,157,000 | 23,361,000 | 38,968,000 | 54,132,000 | 14,817,000 | 10,270,000 | 21,271,000 | 15,813,000 | 24,700,000 | 31,437,000 | 8,520,000 | 19,698,000 | 25,948,000 | 33,839,000 | 39,667,000 | 45,277,000 | 43,754,000 | 35,185,000 | 43,032,000 | 51,777,000 | 60,664,000 | 4,940,000 |
omidria contract royalty asset, non-current | 93,717,000 | 96,435,000 | 99,031,000 | 114,735,000 | 121,560,000 | 124,266,000 | 129,488,000 | 133,428,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
right of use assets | 9,518,000 | 10,708,000 | 11,807,000 | 12,894,000 | 13,948,000 | 14,961,000 | 15,933,000 | 16,868,000 | 17,767,000 | 18,631,000 | 19,460,000 | 20,258,000 | 21,025,000 | 21,762,000 | 22,464,000 | 23,129,000 | 22,909,000 | 28,276,000 | 29,039,000 | 29,824,000 | 24,994,000 | 25,526,000 | 26,116,000 | 26,603,000 | 27,081,000 | 27,082,000 | 21,302,000 | 17,318,000 | 17,514,000 | ||||||||||||||||||||||||||||||||||||||
property and equipment | 1,529,000 | 1,768,000 | 2,009,000 | 2,239,000 | 2,418,000 | 2,678,000 | 1,939,000 | 2,034,000 | 1,804,000 | 1,950,000 | 1,717,000 | 1,749,000 | 1,335,000 | 1,492,000 | 1,847,000 | 1,921,000 | 1,453,000 | 1,731,000 | 1,831,000 | 1,907,000 | 2,173,000 | 2,551,000 | 2,950,000 | 3,109,000 | 3,355,000 | 3,829,000 | 3,787,000 | 4,183,000 | 4,479,000 | 3,845,000 | 2,520,000 | 2,436,000 | 2,081,000 | 2,121,000 | 1,785,000 | 1,426,000 | 1,215,000 | 1,181,000 | 1,206,000 | 1,251,000 | 898,000 | 951,000 | 808,000 | 789,000 | 727,000 | 782,000 | 846,000 | 907,000 | 989,000 | 939,000 | 952,000 | 981,000 | 1,058,000 | 1,037,000 | 685,000 | 660,000 | 726,000 | 739,000 | 833,000 | 952,000 | 2,127,000 | 1,622,000 | 1,642,000 | 1,498,000 | 1,426,000 | 1,086,000 | 681,000 |
restricted investments | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,054,000 | 1,055,000 | 1,154,000 | 1,154,000 | 1,154,000 | 1,154,000 | 1,154,000 | 1,154,000 | 1,154,000 | 1,154,000 | 5,779,000 | 5,779,000 | 5,835,000 | 5,835,000 | |||||||||||||||||||||||||||||||||
total assets | 286,173,000 | 325,632,000 | 185,706,000 | 200,569,000 | 235,161,000 | 277,079,000 | 313,335,000 | 356,314,000 | 437,492,000 | 378,269,000 | 493,071,000 | 527,421,000 | 560,132,000 | 590,969,000 | 457,551,000 | 345,638,000 | 369,263,000 | 419,268,000 | 123,430,000 | 145,391,000 | 161,444,000 | 181,042,000 | 227,075,000 | 70,689,000 | 118,214,000 | 136,969,000 | 91,263,000 | 89,760,000 | 101,246,000 | 95,936,000 | 75,610,000 | 106,349,000 | 89,035,000 | 116,328,000 | 125,517,000 | 60,354,000 | 58,404,000 | 67,278,000 | 72,763,000 | 46,108,000 | 35,972,000 | 48,995,000 | 41,417,000 | 58,637,000 | 74,911,000 | 11,090,000 | 25,294,000 | 40,993,000 | 56,067,000 | 16,535,000 | 12,014,000 | 23,058,000 | 17,693,000 | 26,575,000 | 32,761,000 | 10,066,000 | 21,089,000 | 26,982,000 | 34,984,000 | 40,948,000 | 47,753,000 | 45,704,000 | 37,106,000 | 44,786,000 | 53,486,000 | 62,062,000 | 6,910,000 |
liabilities and shareholders’ deficit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 5,367,000 | 4,764,000 | 12,499,000 | 8,838,000 | 4,413,000 | 5,905,000 | 7,723,000 | 6,502,000 | 6,182,000 | 7,712,000 | 5,866,000 | 9,552,000 | 6,446,000 | 5,989,000 | 17,089,000 | 10,876,000 | 7,345,000 | 13,400,000 | 10,026,000 | 9,502,000 | 11,499,000 | 4,199,000 | 7,017,000 | 8,507,000 | 12,960,000 | 5,328,000 | 9,702,000 | 6,260,000 | 7,121,000 | 6,281,000 | 8,847,000 | 11,850,000 | 10,183,000 | 6,691,000 | 3,680,000 | 2,572,000 | 2,409,000 | 2,519,000 | 3,985,000 | 5,420,000 | 5,332,000 | 6,428,000 | 4,575,000 | 4,045,000 | 4,611,000 | 4,915,000 | 4,156,000 | 5,085,000 | 4,926,000 | 2,329,000 | 3,361,000 | 4,253,000 | 2,609,000 | 2,632,000 | 2,702,000 | 1,285,000 | 2,394,000 | 2,002,000 | 1,647,000 | 814,000 | 1,639,000 | 2,398,000 | 1,414,000 | 1,100,000 | 1,136,000 | 2,620,000 | 1,530,000 |
accrued expenses | 27,806,000 | 29,388,000 | 25,745,000 | 26,277,000 | 24,752,000 | 26,005,000 | 23,246,000 | 27,966,000 | 28,402,000 | 31,868,000 | 34,859,000 | 29,793,000 | 30,821,000 | 30,551,000 | 18,016,000 | 23,480,000 | 23,796,000 | 33,134,000 | 27,700,000 | 33,321,000 | 28,132,000 | 28,755,000 | 36,948,000 | 25,838,000 | 41,379,000 | 46,627,000 | 33,996,000 | 31,777,000 | 34,823,000 | 30,186,000 | 15,180,000 | 11,984,000 | 13,934,000 | 19,126,000 | 20,261,000 | 21,643,000 | 14,336,000 | 13,354,000 | 11,882,000 | 10,452,000 | 12,120,000 | 9,752,000 | 8,121,000 | 6,757,000 | 6,438,000 | 7,070,000 | 6,250,000 | 5,476,000 | 5,306,000 | 3,944,000 | 4,520,000 | 4,162,000 | 6,979,000 | 5,716,000 | 6,373,000 | 6,016,000 | 5,303,000 | 5,340,000 | 2,611,000 | 3,018,000 | 3,899,000 | 5,067,000 | 3,478,000 | 3,267,000 | 3,267,000 | 2,837,000 | 3,739,000 |
omidria royalty obligation | 19,856,000 | 20,547,000 | 19,301,000 | 19,596,000 | 21,072,000 | 20,645,000 | 116,550,000 | 118,770,000 | 120,939,000 | 123,057,000 | 125,126,000 | 125,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
2026 notes | 17,063,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease liabilities | 6,414,000 | 6,300,000 | 6,175,000 | 6,148,000 | 6,056,000 | 5,971,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 59,443,000 | 78,062,000 | 80,756,000 | 85,503,000 | 83,222,000 | 79,526,000 | 55,623,000 | 59,475,000 | 59,056,000 | 53,316,000 | 147,176,000 | 143,538,000 | 139,191,000 | 136,383,000 | 39,514,000 | 38,501,000 | 35,066,000 | 51,789,000 | 42,818,000 | 47,697,000 | 43,434,000 | 36,736,000 | 47,719,000 | 38,047,000 | 57,936,000 | 55,459,000 | 46,753,000 | 40,673,000 | 44,505,000 | 37,356,000 | 24,587,000 | 24,442,000 | 24,630,000 | 26,307,000 | 24,690,000 | 24,753,000 | 16,973,000 | 16,071,000 | 16,057,000 | 16,065,000 | 17,521,000 | 16,253,000 | 22,273,000 | 20,096,000 | 20,068,000 | 18,431,000 | 14,397,000 | 12,170,000 | 10,232,000 | 11,873,000 | 11,900,000 | 10,900,000 | 10,585,000 | 9,318,000 | 21,811,000 | 17,249,000 | 18,742,000 | 18,985,000 | 15,815,000 | 14,339,000 | 15,023,000 | 15,874,000 | 5,321,000 | 10,114,000 | 10,122,000 | 11,090,000 | 11,940,000 |
omidria royalty obligation, non-current | 141,930,000 | 147,319,000 | 152,529,000 | 178,082,000 | 190,091,000 | 195,612,000 | 205,089,000 | 212,323,000 | 217,459,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2029 notes, non-current | 52,810,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2029 notes embedded derivative, non-current | 84,025,000 | 157,171,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease liabilities, non-current | 5,597,000 | 7,245,000 | 8,843,000 | 10,381,000 | 11,941,000 | 13,466,000 | 14,242,000 | 15,632,000 | 16,754,000 | 18,143,000 | 19,249,000 | 20,422,000 | 21,287,000 | 22,426,000 | 23,533,000 | 24,520,000 | 24,296,000 | 29,126,000 | 30,291,000 | 31,405,000 | 27,806,000 | 28,770,000 | 29,717,000 | 30,540,000 | 31,396,000 | 32,318,000 | 28,654,000 | 25,945,000 | 26,578,000 | ||||||||||||||||||||||||||||||||||||||
other accrued liabilities, non-current | 5,702,000 | 5,702,000 | 4,501,000 | 4,501,000 | 4,501,000 | 4,501,000 | 3,094,000 | 2,088,000 | 2,088,000 | 496,000 | 452,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ deficit: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01 per share... | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, par value 0.01 per share... | 720,000 | 716,000 | 700,000 | 599,000 | 580,000 | 580,000 | 579,000 | 579,000 | 579,000 | 611,000 | 628,000 | 628,000 | 628,000 | 628,000 | 627,000 | 627,000 | 627,000 | 626,000 | 625,000 | 624,000 | 622,000 | 616,000 | 616,000 | 545,000 | 545,000 | 542,000 | 495,000 | 492,000 | 490,000 | 490,000 | 490,000 | 485,000 | 483,000 | 482,000 | 480,000 | 444,000 | 439,000 | 438,000 | 429,000 | 393,000 | 391,000 | 380,000 | 380,000 | 379,000 | 378,000 | 213,000 | |||||||||||||||||||||
additional paid-in capital | 793,581,000 | 791,748,000 | 778,968,000 | 739,945,000 | 729,672,000 | 727,156,000 | 724,236,000 | 721,578,000 | 718,807,000 | 727,936,000 | 729,882,000 | 726,594,000 | 723,726,000 | 720,773,000 | 717,509,000 | 713,665,000 | 710,593,000 | 706,288,000 | 700,433,000 | 694,132,000 | 689,882,000 | 751,304,000 | 747,457,000 | 635,121,000 | 631,233,000 | 625,048,000 | 564,976,000 | 558,157,000 | 552,961,000 | 549,479,000 | 537,104,000 | 530,336,000 | 523,724,000 | 520,072,000 | 515,548,000 | 444,041,000 | 436,424,000 | 432,002,000 | 427,054,000 | 386,905,000 | 382,548,000 | 376,528,000 | 373,932,000 | 370,948,000 | 368,183,000 | 285,050,000 | 280,404,000 | 278,055,000 | 275,888,000 | 235,685,000 | 228,337,000 | 226,104,000 | 208,943,000 | 207,787,000 | 205,764,000 | 172,805,000 | 172,120,000 | 170,355,000 | 169,786,000 | 169,213,000 | 168,580,000 | 167,838,000 | 163,053,000 | 162,385,000 | 161,730,000 | 161,227,000 | 7,408,000 |
accumulated deficit | -857,635,000 | -913,695,000 | -1,000,146,000 | -969,229,000 | -943,805,000 | -910,345,000 | -878,987,000 | -846,755,000 | -790,714,000 | -753,530,000 | -744,462,000 | -706,712,000 | -669,418,000 | -635,717,000 | -764,450,000 | -746,994,000 | -716,145,000 | -683,134,000 | -963,755,000 | -941,052,000 | -912,459,000 | -872,672,000 | -835,399,000 | -796,936,000 | -763,642,000 | -734,611,000 | -705,386,000 | -688,923,000 | -674,470,000 | -650,125,000 | -626,591,000 | -587,118,000 | -553,422,000 | -523,368,000 | -506,817,000 | -499,335,000 | -484,976,000 | -469,887,000 | -450,255,000 | -436,293,000 | -423,681,000 | -403,142,000 | -383,316,000 | -363,395,000 | -346,715,000 | -328,046,000 | -307,333,000 | -289,006,000 | -271,015,000 | -254,373,000 | -252,528,000 | -238,658,000 | -225,066,000 | -214,577,000 | -206,843,000 | -193,567,000 | -185,028,000 | -176,133,000 | |||||||||
total shareholders’ deficit | -63,334,000 | -220,478,000 | -228,685,000 | -213,553,000 | -154,172,000 | -124,598,000 | -71,328,000 | -262,697,000 | -246,296,000 | -221,955,000 | -120,752,000 | -87,326,000 | -161,270,000 | -131,864,000 | -109,021,000 | -139,915,000 | -130,274,000 | -121,019,000 | -100,156,000 | -88,997,000 | -56,297,000 | -29,215,000 | -2,814,000 | -54,850,000 | -48,113,000 | -37,447,000 | -22,772,000 | -48,995,000 | -40,742,000 | -26,234,000 | -26,589,000 | -23,893,000 | -12,256,000 | -15,864,000 | -6,531,000 | -820,000 | -20,537,000 | -12,683,000 | -105,293,000 | ||||||||||||||||||||||||||||
total liabilities and shareholders’ deficit | 286,173,000 | 185,706,000 | 200,569,000 | 235,161,000 | 123,430,000 | 145,391,000 | 161,444,000 | 181,042,000 | 227,075,000 | 70,689,000 | 118,214,000 | 136,969,000 | 91,263,000 | 89,760,000 | 101,246,000 | 95,936,000 | 75,610,000 | 106,349,000 | 89,035,000 | 116,328,000 | 60,354,000 | 58,404,000 | 67,278,000 | 72,763,000 | 46,108,000 | 35,972,000 | 48,995,000 | ||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
term debt | 21,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2026 and 2029 notes, non-current | 51,364,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
term debt, non-current | 87,480,000 | 87,313,000 | 69,405,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
term debt, embedded derivative, non-current | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity/ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity/ | -121,231,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity/ | 325,632,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible senior notes | 17,036,000 | 17,017,000 | 26,929,000 | 97,178,000 | 97,032,000 | 96,888,000 | 213,463,000 | 213,155,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible senior notes, non-current | 72,075,000 | 63,474,000 | 70,397,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-settled liability | 7,627,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 88,562,000 | 92,427,000 | 94,506,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | -182,609,000 | -24,983,000 | -13,952,000 | 20,510,000 | 54,936,000 | 85,684,000 | -46,314,000 | -32,702,000 | -4,925,000 | 23,780,000 | 9,211,000 | -9,004,000 | 7,932,000 | 21,846,000 | -42,654,000 | -10,611,000 | 5,212,000 | 4,077,000 | 10,015,000 | 14,672,000 | 20,470,000 | 22,912,000 | 29,798,000 | 36,988,000 | 43,145,000 | ||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 277,079,000 | 313,335,000 | 356,314,000 | 437,492,000 | 378,269,000 | 493,071,000 | 527,421,000 | 560,132,000 | 590,969,000 | 457,551,000 | 345,638,000 | 369,263,000 | 419,268,000 | 125,517,000 | 41,417,000 | 58,637,000 | 74,911,000 | 11,090,000 | 25,294,000 | 40,993,000 | 56,067,000 | 12,014,000 | 23,058,000 | 17,693,000 | 26,575,000 | 32,761,000 | 10,066,000 | 21,089,000 | 26,982,000 | 34,984,000 | 40,948,000 | 47,753,000 | 45,704,000 | 37,106,000 | 44,786,000 | 53,486,000 | |||||||||||||||||||||||||||||||
omidria contract royalty asset, current | 29,243,000 | 29,665,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
omidria royalty obligation, current | 18,884,000 | 19,434,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease liabilities, current | 5,770,000 | 5,573,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
omidria contract royalty asset, short-term | 29,519,000 | 29,373,000 | 29,228,000 | 29,084,000 | 28,940,000 | 28,797,000 | 47,744,000 | 43,794,000 | 44,110,000 | 44,319,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of omidria royalty obligation | 19,130,000 | 8,576,000 | 6,654,000 | 4,777,000 | 2,943,000 | 1,152,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of lease liabilities | 5,342,000 | 5,160,000 | 4,888,000 | 4,686,000 | 4,427,000 | 4,310,000 | 4,409,000 | 4,145,000 | 3,925,000 | 5,255,000 | 5,092,000 | 4,874,000 | 3,803,000 | 3,782,000 | 3,754,000 | 3,702,000 | 3,597,000 | 3,504,000 | 3,055,000 | 2,636,000 | 2,561,000 | ||||||||||||||||||||||||||||||||||||||||||||||
current portion of convertible senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other accrued liabilities - noncurrent | 2,088,000 | 444,000 | 999,000 | 961,000 | 922,000 | 1,115,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of unsecured convertible senior notes | 94,909,000 | 94,730,000 | 94,554,000 | 94,381,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unsecured convertible senior notes | 221,828,000 | 221,516,000 | 221,209,000 | 220,906,000 | 314,819,000 | 314,358,000 | 313,904,000 | 313,458,000 | 313,018,000 | 312,585,000 | 312,159,000 | 236,288,000 | 232,808,000 | 163,372,000 | 160,746,000 | 158,213,000 | 155,771,000 | 153,416,000 | 151,182,000 | 148,981,000 | |||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advanced payments, non-current | 67,000 | 157,000 | 205,000 | 741,000 | 625,000 | 870,000 | 896,000 | 1,013,000 | 1,159,000 | 1,221,000 | 1,161,000 | 1,228,000 | 1,070,000 | 1,310,000 | 1,630,000 | 2,435,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liability | 4,157,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent | 8,177,000 | 8,325,000 | 8,454,000 | 8,583,000 | 8,718,000 | 8,838,000 | 8,940,000 | 9,041,000 | 9,142,000 | 9,189,000 | 9,205,000 | 9,220,000 | 9,207,000 | 9,174,000 | 9,132,000 | 9,091,000 | 9,050,000 | 8,935,000 | 8,673,000 | 8,411,000 | 8,148,000 | 7,631,000 | |||||||||||||||||||||||||||||||||||||||||||||
current portion of lease financing obligations | 889,000 | 560,000 | 608,000 | 513,000 | 490,000 | 368,000 | 250,000 | 228,000 | 198,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease obligation, net of current portion | 1,578,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable | 69,833,000 | 49,973,000 | 49,769,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expense | 8,334,000 | 6,336,000 | 5,441,000 | 7,036,000 | 5,691,000 | 3,446,000 | 3,260,000 | 1,766,000 | 1,355,000 | 2,282,000 | 2,460,000 | 1,894,000 | 1,410,000 | 1,423,000 | 1,784,000 | 1,191,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable and lease financing obligations | 131,695,000 | 129,750,000 | 85,037,000 | 84,117,000 | 82,778,000 | 81,511,000 | 80,503,000 | 79,512,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash and investments | 5,835,000 | 5,835,000 | 5,835,000 | 5,835,000 | 10,835,000 | 10,679,000 | 10,679,000 | 10,679,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of deferred rent | 381,000 | 288,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 73,000 | 73,000 | 73,000 | 219,000 | 467,000 | 488,000 | 439,000 | 472,000 | 408,000 | 439,000 | 267,000 | 100,000 | 113,000 | 127,000 | 143,000 | 159,000 | 76,000 | 88,000 | 102,000 | 102,000 | 119,000 | 136,000 | 156,000 | 135,000 | 86,000 | 63,000 | 90,000 | 119,000 | 62,000 | ||||||||||||||||||||||||||||||||||||||
current portion of notes payable | 190,000 | 193,000 | 69,000 | 73,000 | 6,373,000 | 6,210,000 | 6,050,000 | 5,895,000 | 5,275,000 | 3,719,000 | 2,202,000 | 395,000 | 67,000 | 5,269,000 | 5,104,000 | 4,931,000 | 4,750,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of current portion | 70,289,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 99,000 | 108,000 | 116,000 | 120,000 | 148,000 | 146,000 | 143,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 679,000 | 679,000 | 679,000 | 679,000 | 679,000 | 679,000 | 679,000 | 679,000 | 679,000 | 679,000 | 679,000 | 679,000 | 563,000 | 563,000 | 563,000 | 193,000 | 193,000 | 193,000 | 193,000 | 193,000 | 193,000 | 193,000 | 193,000 | 193,000 | 193,000 | ||||||||||||||||||||||||||||||||||||||||||
current portion of notes payable, net of discount | 9,577,000 | 9,294,000 | 9,019,000 | 6,446,000 | 3,991,000 | 1,609,000 | 5,600,000 | 4,019,000 | 2,485,000 | 997,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of current portion and discount | 18,974,000 | 21,477,000 | 23,906,000 | 26,263,000 | 28,551,000 | 30,761,000 | 32,212,000 | 14,898,000 | 16,376,000 | 17,809,000 | 19,200,000 | 20,103,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—20,000,000 at december 31, 2014 and 2013; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—none | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—150,000,000 at december 31, 2014 and 2013; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—34,185,464 and 30,359,508 at december 31, 2014 and 2013, respectively | 342,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
grant and other receivables | 381,000 | 252,000 | 488,000 | 379,000 | 881,000 | 715,000 | 2,003,000 | 1,934,000 | 467,000 | 767,000 | 1,643,000 | 876,000 | 776,000 | 2,460,000 | 1,295,000 | 1,479,000 | 500,000 | 935,000 | 555,000 | 248,000 | 320,000 | ||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | 1,052,000 | 1,110,000 | 1,312,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—20,000,000 at september 30, 2014 (unaudited) and december 31, 2013; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—150,000,000 at september 30, 2014 (unaudited) and december 31, 2013; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—34,022,145 and 30,359,508 at september 30, 2014 (unaudited) and december 31, 2013, respectively | 340,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—20,000,000 at june 30, 2014 (unaudited) and december 31, 2013; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—150,000,000 at june 30, 2014 (unaudited) and december 31, 2013; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—33,994,432 and 30,359,508 at june 30, 2014 (unaudited) and december 31, 2013, respectively | 340,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—20,000,000 at march 31, 2014 (unaudited) and december 31, 2013; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—150,000,000 at march 31, 2014 (unaudited) and december 31, 2013; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—33,901,591 and 30,359,508 at march 31, 2014 (unaudited) and december 31, 2013, respectively | 339,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 337,000 | 391,000 | 494,000 | 494,000 | 416,000 | 341,000 | 485,000 | 438,000 | 502,000 | 210,000 | 333,000 | 346,000 | 282,000 | 174,000 | 214,000 | 149,000 | 111,000 | 128,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 970,000 | 2,410,000 | 3,738,000 | 4,995,000 | 5,748,000 | 6,282,000 | 6,788,000 | 7,283,000 | 8,014,000 | 362,000 | 478,000 | 615,000 | 702,000 | 1,019,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—20,000,000 at december 31, 2013 and 2012; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—150,000,000 at december 31, 2013 and 2012; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—30,359,508 and 25,897,483 at december 31, 2013 and 2012, respectively | 304,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders' deficit | -18,384,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders' equity | 16,535,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—20,000,000 at september 30, 2013 (unaudited) and december 31, 2012; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—150,000,000 at september 30, 2013 (unaudited) and december 31, 2012; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—29,849,830 and 25,897,483 at september 30, 2013 (unaudited) and december 31, 2012, respectively | 298,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent, net of current portion | 6,605,000 | 3,772,000 | 3,685,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—20,000,000 at june 30, 2013 (unaudited) and december 31, 2012; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—150,000,000 at june 30, 2013 (unaudited) and december 31, 2012; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—29,832,771 and 25,897,483 at june 30, 2013 (unaudited) and december 31, 2012, respectively | 298,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—20,000,000 at march 31, 2013 (unaudited) and december 31, 2012; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—150,000,000 at march 31, 2013 (unaudited) and december 31, 2012; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—25,910,399 and 25,897,483 at march 31, 2013 (unaudited) and december 31, 2012, respectively | 259,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies shareholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—20,000,000 at december 31, 2012 and 2011; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—150,000,000 at december 31, 2012 and 2011; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—25,897,483 and 22,430,234 at december 31, 2012 and 2011, respectively | 259,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued settlement costs | 3,953,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, less current portion | 8,679,000 | 10,345,000 | 11,969,000 | 13,551,000 | 15,092,000 | 16,594,000 | 18,058,000 | 9,360,000 | 8,873,000 | 4,874,000 | 6,376,000 | 7,827,000 | 9,244,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 3,091,000 | 3,009,000 | 3,061,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—20,000,000 at september 30, 2012 (unaudited) and december 31, 2011; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—150,000,000 at september 30, 2012 (unaudited) and december 31, 2011; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—25,885,161 and 22,430,234 at september 30, 2012 (unaudited) and december 31, 2011, respectively | 259,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred offering costs | 235,000 | 1,034,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—20,000,000 at june 30, 2012 (unaudited) and december 31, 2011; issued and outstanding shares—none | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—150,000,000 at june 30, 2012 (unaudited) and december 31, 2011; issued and outstanding shares—22,497,047 and 22,430,234 at june 30, 2012 (unaudited) and december 31, 2011, respectively | 225,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—20,000,000 at march 31, 2012 (unaudited) and december 31, 2011; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—150,000,000 at march 31, 2012 (unaudited) and december 31, 2011; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—22,451,837 and 22,430,234 at march 31, 2012 (unaudited) and december 31, 2011, respectively | 225,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—20,000,000 at december 31, 2011 and 2010; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—150,000,000 at december 31, 2011 and 2010; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—22,430,234 and 21,920,836 at december 31, 2011 and 2010, respectively | 224,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ (deficit) equity | -5,554,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares – 20,000,000; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding – none | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 150,000,000 at september 30, 2011 (unaudited) and december 31, 2010; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—22,313,788 and 21,920,836 at september 30, 2011 (unaudited) and december 31, 2010, respectively | 223,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deficit accumulated during the development stage | -165,932,000 | -159,420,000 | -154,129,000 | -147,587,000 | -140,356,000 | -132,801,000 | -124,997,000 | -118,336,000 | -112,754,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 150,000,000 at june 30, 2011 (unaudited) and december 31, 2010; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—22,206,112 and 21,920,836 at june 30, 2011 (unaudited) and december 31, 2010, respectively | 222,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 150,000,000 at march 31, 2011 (unaudited) and december 31, 2010; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—22,137,812 and 21,920,836 at march 31, 2011 (unaudited) and december 31, 2010, respectively | 221,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares—and 150,000,000 at december 31, 2010 and 2009; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—21,920,836 and 21,285,577 at december 31, 2010 and 2009, respectively | 219,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated comprehensive income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 150,000,000 at september 30, 2010 (unaudited) and december 31, 2009; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—21,504,730 and 21,285,577 at september 30, 2010 (unaudited) and december 31, 2009, respectively | 215,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 42,000 | 41,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 150,000,000 at june 30, 2010 (unaudited) and december 31, 2009; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—21,434,491 and 21,285,577 at june 30, 2010 (unaudited) and december 31, 2009, respectively | 214,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities, convertible preferred stock and shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock warrant liability | 902,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible preferred stock: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liquidation preference of 92,084 at december 31, 2008 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 0 and 11,392,057 at december 31, 2009 and 2008, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 20,000,000 and 13,425,919 at december 31, 2009 and 2008, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
designated convertible — 0 and 13,425,919 at december 31, 2009 and 2008, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 150,000,000 and 20,410,000 december 31, 2009 and 2008, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares — 21,285,577 and 2,951,406 december 31, 2009 and 2008, respectively | 213,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, convertible preferred stock, and shareholders’ equity | 62,062,000 | 6,910,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—11,514,506 at september 30, 2009 (unaudited) and 11,392,057 at december 31, 2008; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liquidation preference of 93,284 at september 30, 2009 (unaudited) and 92,084 at december 31, 2008 | 91,019,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 13,425,919 at september 30, 2009 (unaudited) and december 31, 2008 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
designated convertible — 13,425,919 at september 30, 2009 (unaudited) and december 31, 2008 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized shares — 20,410,000 at september 30, 2009 (unaudited) and december 31, 2008; | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding shares—2,930,167 and 2,951,406 at september 30, 2009 (unaudited) and december 31, 2008, respectively | 30,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | 23,000 |
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 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-06-16 | 2010-03-31 | 2009-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 56,060,000 | -6,661,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 1,889,000 | 1,733,000 | 1,941,000 | 2,065,000 | 2,453,000 | 2,426,000 | 2,641,000 | 2,768,000 | 2,658,000 | 2,691,000 | 3,235,000 | 2,771,000 | 2,953,000 | 3,264,000 | 3,844,000 | 3,072,000 | 3,892,000 | 5,548,000 | 5,694,000 | 3,117,000 | 3,271,000 | 3,803,000 | 3,824,000 | 3,822,000 | 3,476,000 | 3,317,000 | 3,495,000 | 3,599,000 | 3,374,000 | 2,817,000 | 2,930,000 | 3,000,000 | 2,966,000 | 3,239,000 | 3,041,000 | 3,132,000 | 3,276,000 | 4,016,000 | 2,535,000 | 2,609,000 | 4,422,000 | 2,308,000 | 2,375,000 | 2,381,000 | 2,517,000 | 3,835,000 | 1,666,000 | 1,629,000 | 1,788,000 | 1,888,000 | 2,211,000 | 1,060,000 | 1,093,000 | 2,005,000 | 576,000 | 569,000 | 1,131,000 | 455,000 | 467,000 | 547,000 | 458,000 | 604,000 | 574,000 | 527,000 | 473,000 | 473,000 | 252,000 |
amortization of discount and issuance costs on 2026 notes and 2029 notes | 1,460,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 239,000 | 235,000 | 240,000 | 200,000 | 289,000 | 301,000 | 237,000 | 208,000 | 204,000 | 205,000 | 197,000 | 332,000 | 186,000 | 163,000 | 320,000 | 191,000 | 278,000 | 324,000 | 317,000 | 355,000 | 390,000 | 398,000 | 404,000 | 412,000 | 402,000 | 528,000 | 435,000 | 450,000 | 377,000 | 308,000 | 225,000 | 206,000 | 223,000 | 173,000 | 144,000 | 119,000 | 115,000 | 89,000 | 89,000 | 69,000 | 53,000 | 48,000 | 54,000 | 52,000 | 55,000 | 80,000 | 82,000 | 82,000 | 82,000 | 80,000 | 77,000 | 78,000 | 67,000 | 88,000 | 67,000 | 72,000 | 93,000 | 99,000 | 109,000 | 59,000 | 168,000 | 64,000 | 147,000 | 137,000 | 124,000 | 124,000 | 103,000 |
remeasurement on fair value of financial instruments | -73,146,000 | 136,037,000 | 8,822,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest remeasurement on omidria royalty obligation | -1,410,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest on omidria contract royalty asset | -3,132,000 | -3,196,000 | -3,682,000 | -3,885,000 | -3,954,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
remeasurement of omidria contract royalty asset | -1,619,000 | 13,402,000 | 3,147,000 | -166,000 | -731,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of premium and issuance costs on term debt | -851,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
omidria contract royalty asset | 7,343,000 | 9,219,000 | 9,153,000 | 8,569,000 | 6,682,000 | 10,065,000 | 9,303,000 | 10,920,000 | 9,363,000 | 10,695,000 | 9,986,000 | 10,711,000 | 9,203,000 | 72,254,000 | -20,779,000 | 7,129,000 | 6,835,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other | 87,000 | -4,024,000 | 2,398,000 | 787,000 | -472,000 | -1,273,000 | -100,000 | 6,980,000 | -5,090,000 | -3,854,000 | 1,920,000 | -462,000 | -582,000 | -445,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | -1,115,000 | -4,009,000 | -632,000 | 800,000 | 663,000 | -1,345,000 | 1,686,000 | -438,000 | 454,000 | -1,218,000 | 4,312,000 | -1,157,000 | 203,188,000 | -199,367,000 | 625,000 | 1,776,000 | 21,900,000 | -4,257,000 | -2,060,000 | -7,012,000 | -20,985,000 | 33,538,000 | -21,599,000 | 8,337,000 | 11,068,000 | -5,254,000 | -1,416,000 | -3,797,000 | -1,900,000 | -20,521,000 | -768,000 | -1,347,000 | 16,962,000 | 7,427,000 | -5,496,000 | -5,594,000 | -1,444,000 | -1,580,000 | -1,651,000 | -2,160,000 | -129,000 | -4,007,000 | 561,000 | -2,533,000 | -146,000 | ||||||||||||||||||||||
inventory | -183,000 | 266,000 | 213,000 | 164,000 | 187,000 | 350,000 | -681,000 | -64,000 | 26,000 | 14,000 | -451,000 | -648,000 | 126,000 | 21,000 | 12,000 | 196,000 | 379,000 | 83,000 | 55,000 | 168,000 | 268,000 | 384,000 | 192,000 | -1,500,000 | |||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expense | -979,000 | -1,753,000 | 3,130,000 | 8,182,000 | -4,977,000 | 522,000 | -4,927,000 | -1,381,000 | -4,997,000 | 941,000 | 982,000 | 2,026,000 | 733,000 | 879,000 | 1,109,000 | 3,018,000 | -15,671,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | -14,506,000 | -39,842,000 | -18,473,000 | -21,938,000 | -35,841,000 | -28,980,000 | -32,058,000 | -45,985,000 | -41,780,000 | -34,825,000 | -32,647,000 | -32,341,000 | 174,539,000 | -25,382,000 | -26,439,000 | -19,469,000 | -15,193,000 | -18,215,000 | -23,661,000 | -27,592,000 | -40,254,000 | -18,407,000 | -34,941,000 | -37,597,000 | -9,141,000 | -23,014,000 | -7,522,000 | -16,589,000 | -12,948,000 | -24,657,000 | -36,874,000 | -30,910,000 | -11,296,000 | -4,172,000 | -11,194,000 | -8,159,000 | -12,702,000 | -10,863,000 | -11,218,000 | -12,795,000 | -16,628,000 | -16,600,000 | -14,588,000 | -16,545,000 | -17,476,000 | -15,691,000 | -15,942,000 | -15,272,000 | -11,139,000 | -296,000 | -11,038,000 | -9,393,000 | -8,968,000 | -12,784,000 | -7,401,000 | -8,861,000 | -5,505,000 | -7,361,000 | -4,107,000 | -6,325,000 | -7,875,000 | 6,622,000 | -5,898,000 | -7,661,000 | -7,565,000 | -7,565,000 | -4,515,000 |
capital expenditures | 0 | -11,000 | -13,000 | -41,000 | -26,000 | -1,000 | -80,000 | -58,000 | -118,000 | -33,000 | 0 | 0 | -13,000 | 3,000 | 0 | -74,000 | -103,000 | -88,000 | -12,000 | 0 | -73,000 | -144,000 | -66,000 | -16,000 | -39,000 | -97,000 | -182,000 | -93,000 | -88,000 | -203,000 | -183,000 | 0 | -34,000 | -244,000 | -72,000 | 0 | 0 | 0 | 0 | 0 | -73,000 | 0 | 0 | 0 | 4,000 | -6,000 | -67,000 | -48,000 | -1,000 | -88,000 | -407,000 | -90,000 | -73,000 | -72,000 | -41,000 | -7,000 | -511,000 | -682,000 | -48,000 | -154,000 | -240,000 | -365,000 | -365,000 | -228,000 | |||
free cash flows | -39,842,000 | -18,484,000 | -21,951,000 | -35,882,000 | -29,006,000 | -32,059,000 | -46,065,000 | -41,838,000 | -34,943,000 | -32,680,000 | -32,341,000 | 174,539,000 | -25,395,000 | -26,436,000 | -19,469,000 | -18,289,000 | -23,764,000 | -27,680,000 | -40,266,000 | -18,407,000 | -35,014,000 | -37,741,000 | -9,207,000 | -23,030,000 | -7,561,000 | -16,686,000 | -13,130,000 | -24,750,000 | -36,962,000 | -31,113,000 | -11,479,000 | -4,172,000 | -11,228,000 | -8,403,000 | -12,774,000 | -10,863,000 | -11,218,000 | -12,795,000 | -16,628,000 | -16,600,000 | -14,661,000 | -16,545,000 | -15,691,000 | -15,942,000 | -15,268,000 | -11,145,000 | -363,000 | -11,086,000 | -9,394,000 | -9,056,000 | -13,191,000 | -7,491,000 | -8,934,000 | -5,577,000 | -7,402,000 | -4,114,000 | -6,836,000 | -8,557,000 | 6,574,000 | -6,052,000 | -7,901,000 | -7,930,000 | -7,930,000 | -4,743,000 | |||
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale and maturities of investments | 30,050,000 | 38,400,000 | 10,500,000 | 21,700,000 | 39,300,000 | 100,546,000 | 331,807,000 | 211,727,000 | 425,687,000 | 295,368,000 | 234,057,000 | 174,447,000 | 342,610,000 | 216,994,000 | 33,400,000 | 45,000,000 | 6,200,000 | 18,500,000 | 18,000,000 | 30,500,000 | 33,000,000 | 8,000,000 | 11,678,000 | 32,750,000 | 14,018,000 | 18,400,000 | 9,500,000 | 15,500,000 | 11,750,000 | 21,000,000 | 33,500,000 | 31,000,000 | 9,000,000 | 5,649,000 | 4,501,000 | 6,150,000 | 11,778,000 | 9,882,000 | 17,000,000 | 16,225,000 | 14,650,000 | 19,850,000 | 14,500,000 | 19,750,000 | 17,300,000 | 14,500,000 | 14,900,000 | ||||||||||||||||||||
purchases of investments | -1,316,000 | -166,854,000 | -17,350,000 | -390,000 | -718,000 | -65,566,000 | -295,768,000 | -325,472,000 | -404,000 | -20,156,000 | -83,013,000 | -32,001,000 | -1,000 | -1,000 | -3,000 | -4,000 | -130,002,000 | -12,000 | -3,176,000 | -57,623,000 | -122,000 | -191,000 | -281,000 | -23,268,000 | -348,000 | -44,896,000 | -270,000 | -217,000 | -64,007,000 | -60,000 | -1,042,000 | -15,845,000 | -37,496,000 | -20,607,000 | -18,000 | -12,350,000 | -13,000 | -14,000 | -79,389,000 | -2,000 | -3,000 | -5,000 | -58,839,000 | -24,219,000 | -3,346,000 | -16,162,000 | -3,455,000 | -10,728,000 | 0 | 0 | 0 | -9,000,000 | -19,000,000 | -38,760,000 | -3,000 | -2,000 | -2,000 | -61,006,000 | |||||||||
purchases of property and equipment | 0 | -11,000 | -13,000 | -41,000 | -26,000 | -1,000 | -80,000 | -58,000 | -118,000 | -33,000 | -13,000 | 3,000 | -74,000 | -103,000 | -88,000 | -12,000 | 0 | -73,000 | -144,000 | -66,000 | -16,000 | -39,000 | -97,000 | -182,000 | -93,000 | -88,000 | -203,000 | -183,000 | 0 | -34,000 | -244,000 | -72,000 | -73,000 | 4,000 | -6,000 | -67,000 | -48,000 | -1,000 | -88,000 | -407,000 | -90,000 | -73,000 | -72,000 | -41,000 | -7,000 | -511,000 | -682,000 | -48,000 | -154,000 | -240,000 | -365,000 | -365,000 | -228,000 | ||||||||||||||
net cash from investing activities | 28,734,000 | 111,546,000 | -6,861,000 | 21,297,000 | 38,541,000 | 34,954,000 | 36,038,000 | 73,150,000 | -61,925,000 | 116,243,000 | 57,167,000 | 35,375,000 | -181,331,000 | -108,491,000 | 32,999,000 | 24,741,000 | -76,813,000 | 112,418,000 | 17,896,000 | 30,411,000 | 32,985,000 | 7,996,000 | -118,397,000 | 32,594,000 | 10,776,000 | -39,239,000 | 9,339,000 | 15,212,000 | 11,287,000 | -2,361,000 | 33,064,000 | -14,099,000 | 8,547,000 | 5,432,000 | -59,540,000 | 5,846,000 | 10,664,000 | -6,011,000 | -20,540,000 | -4,416,000 | 14,632,000 | 7,447,000 | 14,414,000 | 19,622,000 | -62,089,000 | 14,482,000 | 14,887,000 | 15,699,000 | -38,911,000 | -4,936,000 | 10,450,000 | -6,312,000 | 8,707,000 | 8,332,000 | -29,659,000 | 742,000 | 19,678,000 | 7,359,000 | 4,743,000 | 6,489,000 | -1,682,000 | -7,047,000 | 7,141,000 | 10,974,000 | 8,856,000 | 8,856,000 | -56,574,000 |
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock options | 8,208,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of 2026 notes | -17,077,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on omidria royalty obligation | -4,670,000 | -4,700,000 | -3,555,000 | -4,979,000 | -1,722,000 | -3,655,000 | -4,425,000 | -5,559,000 | -5,141,000 | -298,000 | -387,000 | -189,000 | -278,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | -4,152,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net share settlement of equity awards | -4,108,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on finance lease obligations | -183,000 | -180,000 | -177,000 | -212,000 | -180,000 | -235,000 | -163,000 | -99,000 | -253,000 | -1,117,000 | -130,000 | -280,000 | -296,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -21,982,000 | -64,439,000 | 25,825,000 | -1,716,000 | -1,839,000 | -4,095,000 | -4,579,000 | -26,876,000 | 98,431,000 | -104,953,000 | -483,000 | -260,000 | -388,000 | -651,000 | 124,837,000 | -99,000 | 161,000 | -810,000 | 478,000 | 855,000 | 5,796,000 | -163,000 | 172,449,000 | -151,000 | 2,399,000 | 56,476,000 | 3,058,000 | 1,309,000 | -146,000 | 30,092,000 | 3,714,000 | 46,703,000 | 544,000 | 1,108,000 | 68,374,000 | 4,417,000 | 1,096,000 | 8,801,000 | 37,466,000 | 20,822,000 | 1,609,000 | 9,917,000 | -1,786,000 | -1,957,000 | 80,652,000 | 813,000 | 272,000 | 539,000 | 49,233,000 | 5,466,000 | 22,000 | 16,140,000 | 22,000 | 4,912,000 | 30,852,000 | -1,415,000 | -1,376,000 | -881,000 | 93,000 | 74,000 | 10,200,000 | 907,000 | -1,320,000 | -1,254,000 | -1,297,000 | -1,297,000 | 60,542,000 |
net increase in cash and cash equivalents | -7,754,000 | 861,000 | -599,000 | -23,535,000 | 93,393,000 | -5,287,000 | 3,674,000 | -1,473,000 | -10,574,000 | 4,034,000 | -5,777,000 | -8,073,000 | 5,708,000 | 3,611,000 | -387,000 | 764,000 | -1,960,000 | 1,120,000 | 1,087,000 | 435,000 | -239,000 | 460,000 | -6,208,000 | -9,534,000 | 12,797,000 | -883,000 | 729,000 | 238,000 | 643,000 | 482,000 | -77,000 | 2,059,000 | -6,000 | -6,000 | -547,000 | ||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 9,660,000 | 0 | 0 | 0 | 3,400,000 | 0 | 0 | 0 | 7,105,000 | 0 | 0 | 0 | 11,009,000 | 0 | 0 | 0 | 100,808,000 | 0 | 0 | 0 | 10,501,000 | 0 | 0 | 0 | 3,084,000 | 0 | 0 | 0 | 5,861,000 | 0 | 0 | 0 | 3,394,000 | 0 | 0 | 0 | 2,224,000 | 0 | 0 | 0 | 1,365,000 | 0 | 0 | 0 | 354,000 | 0 | 0 | 0 | 1,384,000 | 0 | 0 | 0 | 1,520,000 | 0 | 0 | 0 | 4,005,000 | 0 | 0 | 0 | 3,278,000 | 0 | 0 | 0 | 820,000 | 820,000 | 0 |
cash and cash equivalents at end of period | 1,906,000 | 7,265,000 | 491,000 | -2,357,000 | 4,261,000 | 1,879,000 | -599,000 | 289,000 | 1,831,000 | -23,535,000 | 24,037,000 | 2,774,000 | 3,829,000 | -134,524,000 | 131,397,000 | 5,173,000 | 8,963,000 | 93,393,000 | -5,287,000 | 3,674,000 | 9,028,000 | -10,574,000 | 19,111,000 | -5,154,000 | 7,118,000 | -5,777,000 | 4,875,000 | -68,000 | 4,054,000 | 3,074,000 | -96,000 | 1,694,000 | 1,189,000 | 2,368,000 | -2,360,000 | 2,104,000 | 1,282,000 | -8,073,000 | 5,708,000 | 3,611,000 | 978,000 | 764,000 | -1,960,000 | 1,120,000 | 1,441,000 | -396,000 | -783,000 | 966,000 | 567,000 | 234,000 | -566,000 | 435,000 | 1,281,000 | 460,000 | -6,208,000 | -9,534,000 | 16,802,000 | -883,000 | 729,000 | 238,000 | 3,921,000 | 482,000 | -77,000 | 2,059,000 | 814,000 | 814,000 | -547,000 |
supplemental cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 5,565,000 | 8,674,000 | 8,048,000 | 8,479,000 | 10,218,000 | 7,564,000 | 13,177,000 | 7,793,000 | 7,152,000 | 6,122,000 | 7,936,000 | 7,932,000 | 7,933,000 | 5,741,000 | 4,439,000 | 3,031,000 | 5,967,000 | 2,987,000 | 5,877,000 | 3,017,000 | 5,995,000 | 3,039,000 | 1,843,000 | 6,632,000 | 89,000 | 6,651,000 | 80,000 | 6,649,000 | 82,000 | 2,100,000 | 2,797,000 | 2,260,000 | 1,739,000 | 1,785,000 | 1,738,000 | 1,705,000 | 1,667,000 | 1,664,000 | 1,624,000 | 1,229,000 | 776,000 | 2,095,000 | 670,000 | 726,000 | 745,000 | 743,000 | 743,000 | 497,000 | 691,000 | 466,000 | 465,000 | 465,000 | 313,000 | 399,000 | 334,000 | 367,000 | 402,000 | 430,000 | 432,000 | 378,000 | 221,000 | 309,000 | 353,000 | 393,000 | 393,000 | 433,000 | |
cash paid for income taxes | 57,000 | -29,000 | 0 | 274,000 | 35,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | 86,451,000 | -30,917,000 | -25,424,000 | -33,460,000 | -32,232,000 | -56,041,000 | -37,184,000 | -37,750,000 | -37,294,000 | -33,701,000 | -17,456,000 | -30,849,000 | -33,011,000 | -22,703,000 | -28,593,000 | -35,090,000 | -37,273,000 | -38,463,000 | -33,294,000 | -29,031,000 | -29,225,000 | -16,463,000 | -14,453,000 | -24,345,000 | -23,534,000 | -39,473,000 | -33,696,000 | -30,054,000 | -16,551,000 | -7,482,000 | -14,359,000 | -15,089,000 | -19,632,000 | -13,962,000 | -12,612,000 | -20,539,000 | -19,826,000 | -19,921,000 | -16,680,000 | -18,669,000 | -20,713,000 | -18,327,000 | -17,991,000 | -16,642,000 | -1,845,000 | -13,870,000 | -13,592,000 | -10,489,000 | -7,734,000 | -13,276,000 | -8,539,000 | -8,895,000 | -10,201,000 | -6,512,000 | -5,291,000 | -6,542,000 | -7,231,000 | -7,555,000 | -6,661,000 | -5,582,000 | |||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of zaltenibart | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of 2026 notes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on early extinguishment on term debt, gross | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
remeasurement on omidria contract royalty asset | -2,339,000 | -26,243,000 | -10,100,000 | -3,147,000 | -1,677,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion on u.s. government treasury bills | -76,000 | -883,000 | -1,519,000 | -1,893,000 | -1,434,000 | -2,190,000 | -2,774,000 | -2,316,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gross cash proceeds from sale of zaltenibart | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from registered direct offering | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from the atm facility | 3,724,000 | 9,005,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds upon exercise of stock options | 7,338,000 | 225,000 | 25,000 | 63,000 | 495,000 | 17,000 | 3,000 | 32,000 | 2,200,000 | 66,000 | 2,712,000 | 2,190,000 | 687,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of term debt principal | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepayment premium and transaction costs on repayment of term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs related to 2029 notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of future royalties | 0 | 0 | 0 | 115,525,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on maturity of 2023 notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid to repurchase 2026 notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange of 2026 notes for 2029 notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange of 2026 notes for common stock | 0 | 8,085,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment acquired under finance lease | 1,014,000 | 140,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount and issuance costs on convertible notes | 1,478,000 | 840,000 | 148,000 | 146,000 | 144,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
remeasurement on omidria royalty obligation | -22,293,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid to repurchase 2026 convertible senior notes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 491,000 | -5,274,000 | 2,774,000 | -7,180,000 | 131,397,000 | 5,173,000 | -91,845,000 | -68,000 | -1,807,000 | -2,205,000 | -942,000 | -396,000 | -817,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of 2026 convertible senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of non-cash interest and issuance costs on term debt | -3,539,000 | 325,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange of 2026 notes for share-settled liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest remeasurement on the omidria royalty obligation | -3,372,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on early extinguishment of convertible senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on maturity of 2023 convertible senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of 2026 convertible senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of non-cash interest and issuance costs on long-term debt | 373,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest earned on omidria contract royalty asset | -4,210,000 | -4,271,000 | -4,343,000 | -3,730,000 | -3,829,000 | -3,925,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest on royalty obligation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on finance lease obligations | -171,000 | -141,000 | -134,000 | -149,000 | -168,000 | -110,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest earned on royalty obligation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest on convertible notes and royalty obligations | 1,387,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments and other | -487,554,000 | -176,857,000 | -138,797,000 | -523,941,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases on common stock | -11,851,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense on convertible senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest on omidria contract royalty asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of omidria, gross | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense on future royalty obligation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds on sale of omidria | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on convertible senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds upon entering into omidria royalty obligation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at the market offering costs | 0 | 0 | 0 | -241,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense on unsecured convertible debt | 491,000 | 482,000 | 477,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
early termination of operating lease | 0 | 0 | 0 | -454,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds upon exercise of stock options and warrants | 1,000 | 0 | 0 | 414,000 | 307,000 | 608,000 | 1,135,000 | 6,333,000 | 2,564,000 | 3,326,000 | 1,600,000 | 108,000 | 12,000 | 4,490,000 | 1,147,000 | 905,000 | 371,000 | 268,000 | 1,609,000 | 288,000 | 610,000 | 385,000 | 1,576,000 | ||||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property acquired under finance lease | 249,000 | 150,000 | 100,000 | 0 | 172,000 | 22,000 | 22,000 | 554,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash adjustments on buyout of equipment finance leases | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax | -4,157,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value settlement upon termination of cap call contract | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on omidria royalty obligations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of capped calls related to convertible senior notes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for repurchases of convertible senior notes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from termination of capped call contracts | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
release in restricted investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense | 461,000 | 454,000 | 446,000 | 440,000 | 434,000 | 426,000 | 396,000 | 3,480,000 | 3,010,000 | 2,626,000 | 2,533,000 | 2,442,000 | 2,355,000 | 2,234,000 | 2,201,000 | 1,327,000 | 1,805,000 | 1,417,000 | 1,086,000 | 1,131,000 | 1,044,000 | 1,017,000 | 995,000 | 266,000 | 511,000 | 471,000 | 213,000 | 386,000 | 217,000 | 230,000 | 212,000 | 206,000 | 201,000 | 195,000 | 136,000 | 131,000 | 129,000 | 122,000 | 120,000 | 64,000 | 90,000 | 97,000 | 103,000 | 105,000 | 96,000 | 95,000 | 56,000 | 40,000 | 52,000 | 22,000 | 60,000 | 60,000 | 62,000 | ||||||||||||||
proceeds from omidria liability for future royalties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | -4,260,000 | 592,000 | -197,000 | -536,000 | 595,000 | 5,038,000 | -7,349,000 | 1,652,000 | 1,253,000 | 628,000 | -1,210,000 | -1,016,000 | -135,000 | 2,110,000 | 2,110,000 | -1,678,000 | -90,000 | -840,000 | -2,245,000 | -186,000 | -1,494,000 | 927,000 | |||||||||||||||||||||||||||||||||||||||||||||
gain on the sale of omidria, gross | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and other expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities non-current | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds for the sale of omidria | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | -5,073,000 | 3,307,000 | 6,562,000 | -11,034,000 | 9,523,000 | -20,072,000 | 1,847,000 | 6,362,000 | 5,074,000 | -4,036,000 | 5,883,000 | -16,000 | -35,000 | -1,540,000 | 1,272,000 | -330,000 | 319,000 | 3,960,000 | -548,000 | -226,000 | 1,227,000 | -745,000 | 1,764,000 | -407,000 | 345,000 | 3,074,000 | 417,000 | -1,716,000 | -1,436,000 | 2,063,000 | 557,000 | -5,000 | -1,153,000 | -1,153,000 | -107,000 | ||||||||||||||||||||||||||||||||
proceeds from debt borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on debt prepayment and extinguishment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on finance lease liabilities | -306,000 | -359,000 | -217,000 | -313,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of accrued interest to debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of warrants issued in connection with debt amendment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value adjustment to convertible notes in equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premium paid for capped call option | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings under notes payable | 0 | 0 | 80,136,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on finance lease liabilities | -268,000 | -291,000 | -254,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of accrued interest to notes payable | 162,000 | 1,337,000 | 1,071,000 | 838,000 | 848,000 | 839,000 | 823,000 | 805,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of warrants issued in connection with notes payable amendment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent | -47,000 | -16,000 | 33,000 | 42,000 | 115,000 | 262,000 | 262,000 | 263,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on lease financing obligations | -586,000 | -129,000 | -93,000 | -143,000 | -51,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of warrants in connection with amendments to notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property acquired under capital lease | 1,539,000 | 221,000 | 509,000 | 469,000 | 93,000 | 70,000 | 16,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses and other | 64,000 | -412,000 | -1,835,000 | 1,950,000 | 715,000 | -1,944,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
release of restricted investments | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock and pre-funded warrants | 36,000 | 37,279,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on notes payable and lease financing obligations | -179,000 | -128,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of warrants in connection with amendment to notes payable | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, and deferred rent | -283,000 | 7,657,000 | 771,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash and investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrant modification expense | 0 | 411,000 | 0 | 452,000 | 0 | 0 | 0 | 41,000 | 0 | 0 | 511,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases and sales of property and equipment | -48,000 | -44,000 | -16,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on notes payable and lease financing obligations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for debt prepayment and extinguishment costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on notes payable | -28,000 | 0 | 0 | 0 | -1,464,000 | -1,598,000 | -1,565,000 | -1,531,000 | -1,500,000 | -996,000 | -14,000 | -13,000 | -28,000 | -8,880,000 | -1,415,000 | -1,383,000 | -1,327,000 | -1,327,000 | -1,287,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
issuance of warrants in connection with the amendment to the loan agreement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses not yet paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other noncurrent assets | -420,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and noncurrent assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 0 | 0 | 0 | -970,000 | -1,440,000 | -1,328,000 | -1,197,000 | -753,000 | -534,000 | -492,000 | -480,000 | -722,000 | 11,792,000 | -116,000 | -137,000 | -87,000 | -87,000 | -317,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
repayments on notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reduction of equipment cost basis due to assets purchased with grant funding | 40,000 | 0 | 0 | 17,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses, inventory and other current and noncurrent assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock and pre-funded warrants, net of offering costs | 0 | 0 | 79,076,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from borrowings under notes payable | 0 | 0 | 0 | 12,699,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current and noncurrent assets | -792,000 | 499,000 | -145,000 | 222,000 | -4,000 | -1,060,000 | 53,000 | 103,000 | 3,000 | -75,000 | -196,000 | 136,000 | -52,000 | -326,000 | -295,000 | 121,000 | 14,000 | -41,000 | -27,000 | 8,000 | -48,000 | -20,000 | -20,000 | -51,000 | |||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of offering costs | 0 | 0 | 5,000 | 37,749,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon exercise of stock options and warrants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets | 0 | 0 | -9,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
grant and other receivables | -129,000 | 236,000 | -109,000 | 502,000 | -166,000 | 1,288,000 | -69,000 | -1,467,000 | 300,000 | 883,000 | -775,000 | -64,000 | 1,687,000 | 447,000 | 184,000 | -979,000 | 435,000 | -380,000 | -307,000 | -307,000 | 72,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon exercise of stock options & warrants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon exercise of stock options | 534,000 | 249,000 | 598,000 | 22,000 | 20,000 | 22,000 | 18,000 | 111,000 | 116,000 | 124,000 | 115,000 | 107,000 | 87,000 | 286,000 | 45,000 | 95,000 | 129,000 | 30,000 | 30,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of investments | 19,934,000 | 13,844,000 | 9,851,000 | 12,250,000 | 19,467,000 | 9,250,000 | 815,000 | 19,750,000 | 7,400,000 | 4,750,000 | 7,000,000 | 8,000,000 | 12,000,000 | 46,056,000 | 11,117,000 | 9,000,000 | 9,000,000 | 4,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale and maturity of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease) increase in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued settlement costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 1,026,000 | 82,000 | -52,000 | 3,061,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (decrease) in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred offering costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon direct offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent, net of current portion | 87,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrant modification expense and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of patobios intellectual property assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursement of patobios intellectual property assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the maturities of investments | 1,000 | -1,000 | 100,000 | 223,000 | 223,000 | 160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon public offering | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from borrowings under note payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock to patobios in connection with purchase of intellectual property assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of warrants in connection with the vulcan funding agreement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings under note payable, net of loan origination costs and prepayment penalty | 0 | 0 | 0 | 9,942,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of preferred stock warrant values and success fee liability | 15,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of investment securities | 4,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon initial public offering, net of offering costs of 6,388 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible preferred stock, net of issuance costs | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reduction of pp&e cost basis due to assets purchased with grant funding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of warrants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other than temporary impairment and loss on sale of investment securities | 6,000 | 6,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of deferred public offering costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquired in-process research and development | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of nura acquisition in 2006: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred public offering costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition of nura, net of cash acquired of 87 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock and common stock issued in connection with nura acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other than temporary impairment loss on investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the repayment of related party notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of unvested common stock and series a convertible preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on sale of investment securities | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings under note payable, net of loan origination costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equipment included in accounts payable and accrued expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of software financed with note payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vesting of early-exercised stock options | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of warrants in connection with notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock in exchange for note receivable from related party | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effect from nura acquisition in 2006: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock and exercise of stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of series e convertible preferred stock for 5.00 per share concurrent with acquisition of nura | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of series a convertible preferred stock and unvested common stock |
