Pacific Biosciences of California, Inc(NASDAQ:PACB)

Pacific Biosciences of California, Inc. designs, develops, and manufactures sequencing systems to resolve genetically complex problems. The company provides PacBio's Systems, which conduct, monitor, and analyse biochemical sequencing reactions; consumable products, including single molecule real-tim...
Website: http://www.pacb.com
Founded: 2004
Full Time Employees: 404
Sector: Healthcare
Industry: Diagnostics & Research
• 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 | 2011-07-14 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-07-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
product revenue | 31,534,000 | 38,965,000 | 32,597,000 | 33,083,000 | 31,113,000 | 34,098,000 | 35,296,000 | 31,746,000 | 35,009,000 | 54,001,000 | 51,562,000 | 43,655,000 | 34,654,000 | 22,771,000 | 27,509,000 | 30,175,000 | 28,244,000 | 31,167,000 | 30,502,000 | 26,533,000 | 25,303,000 | 23,626,000 | 15,749,000 | 13,756,000 | 12,293,000 | 77,692,083 | 18,484 | 21,250 | 13,457,000 | 16,438,000 | 15,150,000 | 18,485,000 | 16,282,000 | 20,343,000 | 16,548,000 | 21,294,000 | 18,050 | 13,587 | 12,379 | 7,570 | 8,825 | 11,308,000 | 6,762 | 7,749 | 7,865,000 | 5,814,000 | 4,601,000 | 3,833,000 | 1,268,000 | 5,827,000 | 8,715,000 | 9,819,000 | 10,148,000 | ||||||||||||
service and other revenue | 5,644,000 | 5,680,000 | 5,844,000 | 6,683,000 | 6,040,000 | 5,126,000 | 4,671,000 | 4,267,000 | 3,801,000 | 4,356,000 | 4,129,000 | 3,918,000 | 4,246,000 | 4,582,000 | 4,802,000 | 5,292,000 | 4,929,000 | 4,852,000 | 4,385,000 | 4,077,000 | 3,694,000 | 3,510,000 | 3,333,000 | 3,321,000 | 3,305,000 | 13,139,817 | 3,431 | 3,371 | 2,968,000 | 3,088,000 | 3,010,000 | 3,093,000 | 3,080,000 | 3,202,000 | 3,525,000 | 3,621,000 | 3,472 | 3,564 | 3,152 | 2,751 | 2,518 | 2,741,000 | 2,165 | 1,980 | 2,081,000 | 1,607,000 | 1,447,000 | 1,475,000 | 1,283,000 | 1,284,000 | 1,053,000 | 535,000 | 192,000 | ||||||||||||
total revenue | 37,178,000 | 44,645,000 | 38,441,000 | 39,766,000 | 37,153,000 | 39,224,000 | 39,967,000 | 36,013,000 | 38,810,000 | 58,357,000 | 55,691,000 | 47,573,000 | 38,900,000 | 27,353,000 | 32,311,000 | 35,467,000 | 33,173,000 | 36,019,000 | 34,887,000 | 30,610,000 | 28,997,000 | 27,136,000 | 19,082,000 | 17,077,000 | 15,598,000 | 90,831,900 | 21,915 | 24,621 | 16,425,000 | 19,526,000 | 18,160,000 | 21,578,000 | 19,362,000 | 23,545,000 | 20,073,000 | 24,915,000 | 25,118 | 20,747 | 19,127 | 13,917 | 24,939 | 17,645,000 | 20,623 | 11,425 | 11,642,000 | 7,421,000 | 6,048,000 | 5,578,000 | 2,776,000 | 7,291,000 | 10,038,000 | 10,519,000 | 10,630,000 | ||||||||||||
yoy | 0.07% | 13.82% | -3.82% | 10.42% | -4.27% | -32.79% | -28.23% | -24.30% | -0.23% | 113.35% | 72.36% | 34.13% | 17.26% | -24.06% | -7.38% | 15.87% | 14.40% | 32.74% | 82.83% | 79.25% | 85.90% | -70.13% | 86972.78% | 69259.49% | -5.04% | 365.18% | -99.88% | -99.89% | -15.17% | -22.87% | 7.50% | -22.29% | 93637.56% | 96651.34% | 130160.89% | 80.48% | -16.81% | -99.89% | -32.52% | 118.28% | 51.56% | -99.72% | -99.81% | 108.71% | 167.33% | -17.05% | -44.43% | -73.61% | -5.57% | ||||||||||||||||
qoq | -16.73% | 16.14% | -3.33% | 7.03% | -5.28% | -1.86% | 10.98% | -7.21% | -33.50% | 4.79% | 17.06% | 22.30% | 42.21% | -15.34% | -8.90% | 6.92% | -7.90% | 3.24% | 13.97% | 5.56% | 6.86% | 42.21% | 11.74% | 9.48% | -82.83% | 414373.65% | -10.99% | -99.85% | -15.88% | 7.52% | -15.84% | 11.45% | 17.30% | -19.43% | 21.07% | 8.47% | -44.20% | -99.86% | 80.51% | -99.90% | 22.70% | 8.43% | -61.93% | -27.37% | |||||||||||||||||||||
cost of revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of product revenue | 19,972,000 | 24,204,000 | 19,204,000 | 20,022,000 | 26,333,000 | 23,476,000 | 23,278,000 | 23,083,000 | 22,447,000 | 39,871,000 | 33,735,000 | 28,432,000 | 25,164,000 | 15,045,000 | 15,568,000 | 15,499,000 | 14,820,000 | 14,909,000 | 15,530,000 | 13,222,000 | 12,697,000 | 12,550,000 | 9,228,000 | 8,225,000 | 5,421,000 | 44,739,873 | 12,188 | 11,980 | 8,618,000 | 10,926,000 | 12,250,000 | 9,858,000 | 9,019,000 | 11,547,000 | 8,155,000 | 11,362,000 | 9,273 | 7,115 | 6,880 | 5,119 | 8,438 | 9,732,000 | 5,608 | 6,271 | 7,169,000 | 4,616,000 | 3,322,000 | 3,200,000 | 960,000 | 5,382,000 | 8,607,000 | 6,546,000 | 2,537,000 | ||||||||||||
cost of service and other revenue | 4,182,000 | 3,681,000 | 3,078,000 | 4,853,000 | 3,778,000 | 3,469,000 | 3,484,000 | 3,366,000 | 3,738,000 | 3,496,000 | 4,054,000 | 3,412,000 | 3,792,000 | 3,280,000 | 3,012,000 | 3,592,000 | 4,015,000 | 4,161,000 | 3,870,000 | 3,635,000 | 3,323,000 | 3,185,000 | 2,790,000 | 2,239,000 | 2,689,000 | 11,535,377 | 2,813 | 3,028 | 2,690,000 | 2,854,000 | 2,718,000 | 2,858,000 | 3,047,000 | 3,771,000 | 3,917,000 | 4,616,000 | 3,207 | 2,988 | 2,743 | 2,247 | 1,995 | 1,986,000 | 1,853 | 2,028 | 1,797,000 | 1,564,000 | 1,667,000 | 1,448,000 | 1,626,000 | 1,634,000 | 1,583,000 | 645,000 | 194,000 | ||||||||||||
amortization of acquired intangible assets | 183,000 | 183,000 | 183,000 | 183,000 | 4,345,000 | 2,221,000 | 3,201,000 | 2,628,000 | 1,343,000 | 1,242,000 | 741,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on purchase commitment | 11,000 | 75,000 | 24,000 | 4,068,000 | 998,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cost of revenue | 24,337,000 | 28,079,000 | 22,540,000 | 25,082,000 | 38,524,000 | 29,166,000 | 29,963,000 | 30,075,000 | 27,528,000 | 48,786,000 | 37,789,000 | 32,027,000 | 29,139,000 | 22,213,000 | 18,764,000 | 19,274,000 | 19,018,000 | 19,253,000 | 19,523,000 | 16,857,000 | 16,020,000 | 15,735,000 | 12,018,000 | 10,464,000 | 8,110,000 | 56,275,250 | 15,001 | 15,008 | 11,308,000 | 13,780,000 | 14,968,000 | 12,716,000 | 12,066,000 | 15,318,000 | 12,072,000 | 15,978,000 | 12,480 | 10,103 | 9,623 | 7,366 | 10,433 | 11,718,000 | 7,461 | 8,299 | 8,966,000 | 6,180,000 | 4,989,000 | 4,648,000 | 2,586,000 | 7,016,000 | 10,190,000 | 7,191,000 | 2,731,000 | ||||||||||||
gross profit | 12,841,000 | 16,566,000 | 15,901,000 | 14,684,000 | -1,371,000 | 10,058,000 | 10,004,000 | 5,938,000 | 11,282,000 | 9,571,000 | 17,902,000 | 15,546,000 | 9,761,000 | 5,140,000 | 13,547,000 | 16,193,000 | 14,155,000 | 16,766,000 | 15,364,000 | 13,753,000 | 12,977,000 | 11,401,000 | 7,064,000 | 6,613,000 | 7,488,000 | 34,556,650 | 6,914 | 9,613 | 5,117,000 | 5,746,000 | 3,192,000 | 8,862,000 | 7,296,000 | 8,227,000 | 8,001,000 | 8,937,000 | 12,638 | 10,644 | 9,504 | 6,551 | 14,506 | 5,927,000 | 13,162 | 3,126 | 2,676,000 | 1,241,000 | 1,059,000 | 930,000 | 190,000 | 275,000 | -152,000 | 3,328,000 | 7,899,000 | ||||||||||||
yoy | -1036.62% | 64.70% | 58.95% | 147.29% | -112.15% | 5.09% | -44.12% | -61.80% | 15.58% | 86.21% | 32.15% | -4.00% | -31.04% | -69.34% | -11.83% | 17.74% | 9.08% | 47.06% | 117.50% | 107.97% | 73.30% | -67.01% | 102069.51% | 68692.26% | 46.34% | 501.40% | -99.78% | -99.89% | -29.87% | -61.20% | 10.76% | -18.36% | 64997.33% | 75069.11% | 93934.09% | 92.92% | -26.62% | -99.84% | -50.23% | 364.04% | 121.49% | -98.94% | -99.70% | 187.74% | 553.16% | 285.09% | -711.84% | -94.29% | -101.92% | ||||||||||||||||
qoq | -22.49% | 4.18% | 8.29% | -1171.04% | -113.63% | 0.54% | 68.47% | -47.37% | 17.88% | -46.54% | 15.16% | 59.27% | 89.90% | -62.06% | -16.34% | 14.40% | -15.57% | 9.13% | 11.71% | 5.98% | 13.82% | 61.40% | 6.82% | -11.69% | -78.33% | 499706.91% | -28.08% | -99.81% | -10.95% | 80.01% | -63.98% | 21.46% | 2.82% | -10.47% | 18.73% | 11.99% | -54.84% | -99.76% | 321.05% | -99.88% | 17.19% | 13.87% | -30.91% | -280.92% | |||||||||||||||||||||
gross margin % | 34.54% | 37.11% | 41.36% | 36.93% | -3.69% | 25.64% | 25.03% | 16.49% | 29.07% | 16.40% | 32.15% | 32.68% | 25.09% | 18.79% | 41.93% | 45.66% | 42.67% | 46.55% | 44.04% | 44.93% | 44.75% | 42.01% | 37.02% | 38.72% | 48.01% | 38.04% | 31.55% | 39.04% | 31.15% | 29.43% | 17.58% | 41.07% | 37.68% | NaN% | 34.94% | 39.86% | 35.87% | NaN% | 50.31% | 51.30% | 49.69% | NaN% | 47.07% | 58.17% | 33.59% | NaN% | 63.82% | 27.36% | 22.99% | NaN% | 16.72% | 17.51% | 16.67% | NaN% | 6.84% | 3.77% | -1.51% | NaN% | 31.64% | NaN% | 74.31% | NaN% | NaN% | NaN% | |
operating expense: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
research and development | 19,608,000 | 22,879,000 | 22,846,000 | 22,529,000 | 29,053,000 | 27,466,000 | 25,516,000 | 38,485,000 | 43,455,000 | 44,544,000 | 47,514,000 | 46,173,000 | 48,939,000 | 42,623,000 | 47,092,000 | 50,348,000 | 52,937,000 | 42,576,000 | 27,508,000 | 22,266,000 | 20,548,000 | 17,425,000 | 16,467,000 | 15,010,000 | 15,250,000 | 59,583,669 | 14,962 | 14,910 | 15,485,000 | 16,263,000 | 14,356,000 | 15,664,000 | 16,311,000 | 15,844,000 | 16,883,000 | 16,971,000 | 17,479 | 17,522 | 16,361 | 16,162 | 15,043 | 14,483,000 | 11,693 | 12,435 | 11,771,000 | 10,419,000 | 11,682,000 | 11,983,000 | 12,626,000 | 11,272,000 | 12,073,000 | 20,001,000 | 290,269,000 | 19,546,000 | 24,118,000 | 32,873,000 | |||||||||
sales, general and administrative | 31,153,000 | 34,051,000 | 31,099,000 | 36,175,000 | 40,168,000 | 41,641,000 | 43,746,000 | 45,877,000 | 43,753,000 | 45,996,000 | 43,431,000 | 40,573,000 | 39,818,000 | 45,003,000 | 36,795,000 | 39,252,000 | 39,804,000 | 37,320,000 | 31,606,000 | 29,060,000 | 26,139,000 | 17,953,000 | 14,772,000 | 15,127,000 | 24,947,000 | 75,447,617 | 20,066 | 19,083 | 19,766,000 | 20,106,000 | 13,506,000 | 14,943,000 | 14,934,000 | 13,952,000 | 15,505,000 | 15,265,000 | 11,894 | 11,192 | 11,708 | 10,818 | 10,821 | 10,772,000 | 9,882 | 8,993 | 9,150,000 | 10,757,000 | 9,374,000 | 9,554,000 | 10,143,000 | 11,558,000 | 15,285,000 | 12,764,000 | 76,554,000 | 11,016,000 | 11,119,000 | 8,043,000 | |||||||||
impairment charges | 15,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement charges | 15,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets | -45,796,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of contingent consideration | -18,700,000 | -1,950,000 | 1,170,000 | -70,000 | 1,100,000 | -271,000 | 1,975,000 | 12,256,000 | 4,598,000 | 4,280,000 | -5,438,000 | -1,063,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating expense | 21,198,000 | 57,763,000 | 54,778,000 | 59,537,000 | 427,563,000 | 163,086,000 | 74,081,000 | 181,784,000 | 92,644,000 | 97,119,000 | 100,394,000 | 88,721,000 | 101,013,000 | 92,224,000 | 88,167,000 | 84,162,000 | 91,678,000 | 81,442,000 | 89,840,000 | 51,326,000 | 46,687,000 | 35,378,000 | 31,239,000 | 30,137,000 | 40,197,000 | 135,031,286 | 35,028 | 33,993 | 35,251,000 | 36,369,000 | 27,862,000 | 30,607,000 | 31,245,000 | 29,796,000 | 32,388,000 | 32,236,000 | 29,373 | 28,714 | 28,069 | 3,937 | 25,864 | 25,255,000 | 21,575 | 21,428 | 20,921,000 | 21,176,000 | 21,056,000 | 21,537,000 | 22,769,000 | 22,830,000 | 27,358,000 | 32,765,000 | 30,562,000 | ||||||||||||
operating income | -8,357,000 | -41,197,000 | -38,877,000 | -44,853,000 | -428,934,000 | -153,028,000 | -64,077,000 | -175,846,000 | -81,362,000 | -87,548,000 | -82,492,000 | -73,175,000 | -91,252,000 | -87,084,000 | -74,620,000 | -67,969,000 | -77,523,000 | -64,676,000 | -74,476,000 | -37,573,000 | -33,710,000 | -23,977,000 | -24,175,000 | -23,524,000 | -32,709,000 | -100,474,636 | -28,114 | -24,380 | -30,134,000 | -30,623,000 | -24,670,000 | -21,745,000 | -23,949,000 | -21,569,000 | -24,387,000 | -23,299,000 | -16,735 | -18,070 | -18,565 | 2,614 | -11,358 | -19,328,000 | -8,413 | -18,302 | -18,245,000 | -19,935,000 | -19,997,000 | -20,607,000 | -22,579,000 | -22,555,000 | -27,510,000 | -29,437,000 | -22,663,000 | ||||||||||||
yoy | -98.05% | -73.08% | -39.33% | -74.49% | 427.19% | 74.79% | -22.32% | 140.31% | -10.84% | 0.53% | 10.55% | 7.66% | 17.71% | 34.65% | 0.19% | 80.90% | 129.97% | 169.74% | 208.07% | 59.72% | 3.06% | -76.14% | 85889.19% | 96388.93% | 8.55% | 228.10% | -99.89% | -99.89% | 25.83% | 14.38% | -10.83% | 2.79% | 128785.57% | 134858.49% | 125399.60% | -740.21% | 59.09% | -99.90% | -131.07% | -37.94% | 5.94% | -99.96% | -99.91% | -11.46% | -11.71% | -11.34% | -25.09% | -23.30% | 21.39% | ||||||||||||||||
qoq | -79.71% | 5.97% | -13.32% | -89.54% | 180.30% | 138.82% | -63.56% | 116.13% | -7.07% | 6.13% | 12.73% | -19.81% | 4.79% | 16.70% | 9.79% | -12.32% | 19.86% | -13.16% | 98.22% | 11.46% | 40.59% | -0.82% | 2.77% | -28.08% | -67.45% | 357282.93% | 15.32% | -99.92% | -1.60% | 24.13% | 13.45% | -9.20% | -11.56% | 4.67% | -7.39% | -2.67% | -123.01% | -99.94% | -54.03% | -99.90% | -0.31% | -2.96% | 0.11% | -18.01% | |||||||||||||||||||||
operating margin % | -22.48% | -92.28% | -101.13% | -112.79% | -1154.51% | -390.14% | -160.32% | -488.28% | -209.64% | -150.02% | -148.12% | -153.82% | -234.58% | -318.37% | -230.94% | -191.64% | -233.69% | -179.56% | -213.48% | -122.75% | -116.25% | -88.36% | -126.69% | -137.75% | -209.70% | -110.62% | -128.29% | -99.02% | -183.46% | -156.83% | -135.85% | -100.77% | -123.69% | NaN% | -91.61% | -121.49% | -93.51% | NaN% | -66.63% | -87.10% | -97.06% | NaN% | 18.78% | -45.54% | -109.54% | NaN% | -40.79% | -160.19% | -156.72% | NaN% | -268.63% | -330.64% | -369.43% | NaN% | -813.36% | -309.35% | -274.06% | NaN% | -279.85% | NaN% | -213.20% | NaN% | NaN% | NaN% | |
interest expense | -1,740,000 | -1,740,000 | -1,739,000 | -1,738,000 | -1,737,000 | -2,757,000 | -3,538,000 | -3,542,000 | -3,575,000 | -3,571,000 | -3,588,000 | -3,554,000 | -3,630,000 | -3,648,000 | -3,664,000 | -3,681,000 | -3,697,000 | -3,479,000 | -3,673,000 | -3,589,000 | -1,789,000 | -267,000 | -2,609,205 | -664 | -644 | -625,000 | -628,000 | -616,000 | -598,000 | -581,000 | -633,000 | -826,000 | -838,000 | -821 | -795 | -779 | -741 | -715 | -697,000 | -716 | -701 | -686,000 | -686,000 | -673,000 | |||||||||||||||||||||
other income | 2,006,000 | 2,768,000 | 2,999,000 | 4,696,000 | 4,294,000 | 4,065,000 | 6,890,000 | 6,069,000 | 6,759,000 | 8,383,000 | 8,505,000 | 8,929,000 | 6,867,000 | 6,348,000 | 1,313,000 | 256,000 | -279,000 | 1,000 | -133,000 | 161,000 | 64,000 | 912,000 | 467,000 | 438,000 | 238,000 | 1,021,604 | -345 | 428 | 435,000 | 452,000 | 242,000 | -197,000 | 351,000 | 181,000 | -326,000 | 270,000 | 62 | 366 | 138 | -148,000 | -34 | -133 | 45,000 | 134,000 | 199,000 | -497,000 | -150,000 | 68,000 | -70,000 | 156,000 | -484,000 | 188,000 | -9,000 | ||||||||||||
income before income taxes | -8,091,000 | -40,169,000 | -37,617,000 | -41,895,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax provision | 184,000 | 202,000 | 383,000 | 35,000 | -302,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -8,275,000 | -40,371,000 | -38,000,000 | -41,930,000 | -426,075,000 | 2,371,000 | -60,725,000 | -173,319,000 | -78,178,000 | -82,018,000 | -66,869,000 | -69,833,000 | -88,015,000 | -84,384,000 | -76,971,000 | -71,394,000 | -81,499,000 | -69,329,000 | 16,542,000 | -41,001,000 | -87,435,000 | 74,935,000 | -23,708,000 | -23,086,000 | 1,262,000 | -84,062,237 | -29,123 | -24,596 | -30,324,000 | -30,799,000 | -25,044,000 | -22,540,000 | -24,179,000 | -22,021,000 | -25,539,000 | -23,867,000 | -17,494 | -18,499 | -19,352 | 1,821 | -11,935 | -20,173,000 | -9,163 | -19,136 | -18,886,000 | -20,487,000 | -20,471,000 | -21,104,000 | -22,729,000 | -22,487,000 | -27,580,000 | -29,281,000 | -354,162,000 | -22,475,000 | -34,809,000 | -40,708,000 | |||||||||
yoy | -98.06% | -1802.70% | -37.42% | -75.81% | 445.01% | -102.89% | -9.19% | 148.19% | -11.18% | -2.80% | -13.12% | -2.19% | 8.00% | 21.72% | -565.31% | 74.13% | -6.79% | -192.52% | -169.77% | 77.60% | -7028.29% | -189.14% | 81306.45% | 93760.79% | -104.16% | 172.94% | -99.88% | -99.89% | 25.41% | 13.73% | -11.74% | 1.31% | 125777.44% | 137956.11% | 123230.92% | -1060.68% | 55.00% | -99.90% | -119.87% | -37.63% | 6.81% | -99.96% | -99.91% | -10.51% | -9.86% | -8.97% | -23.48% | -22.38% | -93.65% | 22.71% | 770.01% | ||||||||||||||
qoq | -79.50% | 6.24% | -9.37% | -90.16% | -18070.27% | -103.90% | -64.96% | 121.70% | -4.68% | 22.65% | -4.24% | -20.66% | 4.30% | 9.63% | 7.81% | -12.40% | 17.55% | -519.11% | -140.35% | -53.11% | -216.68% | -416.07% | 2.69% | -1929.32% | -101.50% | 288545.53% | 18.41% | -99.92% | -1.54% | 22.98% | 11.11% | -6.78% | -13.78% | 7.01% | -5.43% | -4.41% | -115.26% | -99.94% | -52.12% | -99.90% | 0.08% | -3.00% | 1.08% | -18.47% | -91.73% | 1475.80% | -35.43% | ||||||||||||||||||
net income margin % | -22.26% | -90.43% | -98.85% | -105.44% | -1146.81% | 6.04% | -151.94% | -481.27% | -201.44% | -140.55% | -120.07% | -146.79% | -226.26% | -308.50% | -238.22% | -201.30% | -245.68% | -192.48% | 47.42% | -133.95% | -301.53% | 276.15% | -124.24% | -135.19% | 8.09% | -92.55% | -132.89% | -99.90% | -184.62% | -157.73% | -137.91% | -104.46% | -124.88% | NaN% | -93.53% | -127.23% | -95.79% | NaN% | -69.65% | -89.16% | -101.18% | NaN% | 13.08% | -47.86% | -114.33% | NaN% | -44.43% | -167.49% | -162.22% | NaN% | -276.07% | -338.48% | -378.34% | NaN% | -818.77% | -308.42% | -274.76% | NaN% | -278.36% | -Infinity% | -211.43% | -Infinity% | NaN% | -Infinity% | |
other comprehensive loss: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on investments | -604,000 | -114,000 | -41,000 | -1,372,000 | -2,998,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive loss | -8,879,000 | -40,329,000 | -37,852,000 | -42,044,000 | -426,116,000 | 1,240,000 | -58,649,000 | -173,536,000 | -78,703,000 | -79,959,000 | -66,023,000 | -70,595,000 | -85,174,000 | -72,766,000 | -84,497,000 | -41,081,000 | -11,354,750 | -23,833,000 | -22,873,000 | -84,021,245 | -29,129 | -24,585 | -30,282,000 | -30,811,000 | -25,052,000 | -22,518,000 | -24,185,000 | -22,007,000 | -25,552,000 | -23,875,000 | -18,488 | -19,304 | -11,939 | -20,166,000 | -9,182 | -19,112 | -18,882,000 | -20,474,000 | -20,484,000 | -21,123,000 | -22,738 | -22,547 | -27,502 | ||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -0.03 | -0.13 | -0.13 | -0.14 | -1.44 | 0.02 | -0.22 | -0.64 | -0.29 | -0.31 | -0.26 | -0.28 | -0.36 | -0.37 | -0.34 | -0.32 | -0.37 | -0.33 | 0.08 | -0.21 | -0.45 | 0.01 | -0.19 | 0.02 | |||||||||||||||||||||||||||||||||||||||||
diluted | -0.03 | -0.13 | -0.13 | -0.14 | -1.44 | -0.44 | -0.22 | -0.64 | -0.29 | -0.31 | -0.26 | -0.28 | -0.36 | -0.37 | -0.34 | -0.32 | -0.37 | -0.33 | 0.08 | -0.21 | -0.45 | 0.01 | -0.19 | 0.02 | |||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding used in calculating net loss per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 305,819 | 299,959 | 300,844 | 300,162 | 296,858 | 274,488 | 272,915 | 272,385 | 269,578 | 253,629 | 255,001 | 250,070 | 242,032 | 224,550 | 225,123 | 224,499 | 222,289 | 204,136 | 202,194 | 198,568 | 194,790 | 165,187 | 153,453 | 92,110 | 75,205 | ||||||||||||||||||||||||||||||||||||||||
diluted | 305,819 | 299,959 | 300,844 | 300,162 | 296,858 | 288,366 | 272,915 | 272,385 | 269,578 | 253,629 | 255,001 | 250,070 | 242,032 | 224,550 | 225,123 | 224,499 | 222,289 | 204,136 | 215,127 | 198,568 | 194,790 | 174,970 | 155,855 | 92,110 | 80,479 | ||||||||||||||||||||||||||||||||||||||||
other comprehensive income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on investments | 42,000 | 148,000 | -1,131,000 | 2,076,000 | -217,000 | -525,000 | 2,059,000 | 846,000 | -762,000 | 2,841,000 | 1,495,000 | -803,000 | 25,000 | 14,000 | -13,000 | -29 | 11 | 48 | 7,000 | -19 | 24 | 4,000 | 13,000 | -13,000 | -19,000 | ||||||||||||||||||||||||||||||||||||||||
loss before benefit from income taxes | -426,377,000 | -78,055,500 | -60,725,000 | -173,319,000 | -78,178,000 | -82,736,000 | -77,575,000 | -57,466,000 | -76,971,000 | -51,679,500 | -78,282,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 23,300,000 | 93,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
merger-related expenses | 63,000 | 8,979,000 | 403,000 | 30,726,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | -2,033,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | -718,000 | -10,706,000 | 1,175,000 | -94,824,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets | 183,000 | 183,000 | 183,000 | 184,000 | 183,000 | 183,000 | 183,000 | 123,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before benefit from income taxes | -69,833,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding used in calculating net income per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 305,819 | 299,959 | 300,844 | 300,162 | 296,858 | 274,488 | 272,915 | 272,385 | 269,578 | 253,629 | 255,001 | 250,070 | 242,032 | 224,550 | 225,123 | 224,499 | 222,289 | 204,136 | 202,194 | 198,568 | 194,790 | 165,187 | 153,453 | 92,110 | 75,205 | ||||||||||||||||||||||||||||||||||||||||
diluted | 305,819 | 299,959 | 300,844 | 300,162 | 296,858 | 288,366 | 272,915 | 272,385 | 269,578 | 253,629 | 255,001 | 250,070 | 242,032 | 224,550 | 225,123 | 224,499 | 222,289 | 204,136 | 215,127 | 198,568 | 194,790 | 174,970 | 155,855 | 92,110 | 80,479 | ||||||||||||||||||||||||||||||||||||||||
loss before expense from income taxes | -88,015,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expense from income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuation advances | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | -82,889,000 | -77,774,000 | -70,443,000 | 16,575,000 | -87,446,000 | 1,287,000 | -17,523 | 1,815 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuation advances from illumina | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from continuation advances | -13,000,000 | -52,000,000 | 8,500,000 | 34,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized income on investments | -14,500 | 33,000 | -80,000 | -11,000 | 28,250 | -125,000 | 213,000 | 2 | 11 | 42,000 | 2,000 | 22,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding used in computing net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 305,819 | 299,959 | 300,844 | 300,162 | 296,858 | 274,488 | 272,915 | 272,385 | 269,578 | 253,629 | 255,001 | 250,070 | 242,032 | 224,550 | 225,123 | 224,499 | 222,289 | 204,136 | 202,194 | 198,568 | 194,790 | 165,187 | 153,453 | 92,110 | 75,205 | ||||||||||||||||||||||||||||||||||||||||
diluted | 305,819 | 299,959 | 300,844 | 300,162 | 296,858 | 288,366 | 272,915 | 272,385 | 269,578 | 253,629 | 255,001 | 250,070 | 242,032 | 224,550 | 225,123 | 224,499 | 222,289 | 204,136 | 215,127 | 198,568 | 194,790 | 174,970 | 155,855 | 92,110 | 80,479 | ||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding used in computing net loss per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 305,819 | 299,959 | 300,844 | 300,162 | 296,858 | 274,488 | 272,915 | 272,385 | 269,578 | 253,629 | 255,001 | 250,070 | 242,032 | 224,550 | 225,123 | 224,499 | 222,289 | 204,136 | 202,194 | 198,568 | 194,790 | 165,187 | 153,453 | 92,110 | 75,205 | ||||||||||||||||||||||||||||||||||||||||
diluted | 305,819 | 299,959 | 300,844 | 300,162 | 296,858 | 288,366 | 272,915 | 272,385 | 269,578 | 253,629 | 255,001 | 250,070 | 242,032 | 224,550 | 225,123 | 224,499 | 222,289 | 204,136 | 215,127 | 198,568 | 194,790 | 174,970 | 155,855 | 92,110 | 80,479 | ||||||||||||||||||||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net loss per share | -0.073 | -0.14 | -0.15 | -0.19 | -0.16 | -0.2 | -0.21 | -0.19 | -0.17 | -0.2 | -0.19 | -0.26 | -0.26 | -0.21 | -0.23 | -0.16 | -0.27 | -0.13 | -0.27 | -0.28 | -0.31 | -0.33 | -0.37 | -0.41 | -0.4 | -0.5 | -0.54 | -0.42 | |||||||||||||||||||||||||||||||||||||
shares used in computing basic and diluted net loss per share | 39,548.75 | 166,862 | 154,172 | 22,225 | 152,983 | 152,776 | 151,274 | 4,792 | 135,130 | 131,882 | 123,768 | 97,360 | 92,970 | 88,148 | 83,604 | 74,733 | 74,149 | 70,740 | 70,515 | 67,861 | 65,523 | 61,922 | 57,372 | 55,877 | 55,658 | 54,283,162 | 53,413,565 | ||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding used in calculating net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 305,819 | 299,959 | 300,844 | 300,162 | 296,858 | 274,488 | 272,915 | 272,385 | 269,578 | 253,629 | 255,001 | 250,070 | 242,032 | 224,550 | 225,123 | 224,499 | 222,289 | 204,136 | 202,194 | 198,568 | 194,790 | 165,187 | 153,453 | 92,110 | 75,205 | ||||||||||||||||||||||||||||||||||||||||
diluted | 305,819 | 299,959 | 300,844 | 300,162 | 296,858 | 288,366 | 272,915 | 272,385 | 269,578 | 253,629 | 255,001 | 250,070 | 242,032 | 224,550 | 225,123 | 224,499 | 222,289 | 204,136 | 215,127 | 198,568 | 194,790 | 174,970 | 155,855 | 92,110 | 80,479 | ||||||||||||||||||||||||||||||||||||||||
contractual revenue | 3,596 | 3,596 | 3,596 | 3,596 | 13,596 | 3,596,000 | 11,696 | 1,696 | 1,696,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares used in computing basic and diluted net loss per share | 115,771 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on lease amendments | -23,043 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expense | -52 | -13,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
grant revenue | 270,000 | 225,000 | 180,000 | 270,000 | 165,000 | 8,868,000 | 290,000 | 270,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares used in computing basic and diluted net loss per share basic and diluted net loss per share | 55,201 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 366,823,000 | 35,237,000 | 40,916,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations | -357,955,000 | -34,967,000 | -40,696,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | 4,277,000 | 171,000 | -3,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per share of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares used to calculate basic and diluted net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net loss per share of common stock | -0.66 | -39.7 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares used to calculate basic and diluted net loss per share | 52,756,116 | 1,025,326 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenue | 220,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 56,274,000 | 63,707,000 | 56,467,000 | 54,803,000 | 58,507,000 | 55,370,000 | 77,982,000 | 99,526,000 | 76,646,000 | 179,911,000 | 385,648,000 | 209,287,000 | 353,834,000 | 325,089,000 | 304,433,000 | 310,445,000 | 428,574,000 | 460,725,000 | 425,388,000 | 459,794,000 | 932,398,000 | 81,611,000 | 69,028,000 | 43,342,000 | 68,862,000 | 29,627,000 | 33,084,000 | 30,358,000 | 38,205,000 | 18,844,000 | 38,063,000 | 23,058,000 | 25,458,000 | 16,507,000 | 25,931,000 | 36,478,000 | 28,982,000 | 16,765,000 | 22,794,000 | 24,778,000 | 20,080,000 | 33,629,000 | 27,208,000 | 25,930,000 | 30,271,000 | 36,449,000 | 35,411,000 | 28,200,000 | 41,261,000 | 26,362,000 | 64,767,000 | 40,833,000 | 53,038,000 | 46,540,000 | 32,558,000 | 33,623,000 | 56,260,000 | 58,865,000 | 57,580,000 | 54,514,000 | 84,615,000 | 147,650,000 | 62,717,000 |
investments | 219,688,000 | 215,799,000 | 242,187,000 | 259,932,000 | 284,603,000 | 334,561,000 | 393,165,000 | 410,276,000 | 485,268,000 | 451,505,000 | 382,141,000 | 620,575,000 | 521,058,000 | 447,229,000 | 529,907,000 | 588,706,000 | 534,201,000 | 583,675,000 | 654,502,000 | 684,579,000 | 227,921,000 | 237,203,000 | 139,522,000 | 76,621,000 | 73,729,000 | 19,472,000 | 16,120,000 | 36,486,000 | 44,667,000 | 83,510,000 | 77,684,000 | 40,433,000 | 53,802,000 | 46,365,000 | 58,034,000 | 66,118,000 | 27,068,000 | 55,213,000 | 64,539,000 | 77,692,000 | 71,451,000 | 48,641,000 | 31,701,000 | 46,744,000 | 48,878,000 | 64,899,000 | 63,901,000 | 76,834,000 | 77,475,000 | 86,166,000 | 62,169,000 | 66,135,000 | 59,267,000 | 54,040,000 | 86,844,000 | 103,485,000 | 105,089,000 | 118,569,000 | 136,116,000 | 162,074,000 | 163,933,000 | 136,024,000 | 50,215,000 |
accounts receivable | 29,350,000 | 35,448,000 | 30,616,000 | 32,257,000 | 31,645,000 | 27,524,000 | 29,383,000 | 32,433,000 | 30,323,000 | 36,615,000 | 30,486,000 | 24,034,000 | 29,589,000 | 18,786,000 | 22,756,000 | 27,058,000 | 27,852,000 | 24,241,000 | 23,946,000 | 19,936,000 | 12,906,000 | 16,837,000 | 11,806,000 | 11,346,000 | 7,325,000 | 15,266,000 | 9,966,000 | 12,123,000 | 7,279,000 | 8,595,000 | 6,404,000 | 7,446,000 | 8,452,000 | 13,433,000 | 8,897,000 | 9,525,000 | 10,441,000 | 11,421,000 | 11,761,000 | 10,427,000 | 8,009,000 | 5,245,000 | 4,164,000 | 3,950,000 | 5,287,000 | 3,406,000 | 2,370,000 | 4,255,000 | 3,383,000 | 2,746,000 | 3,814,000 | 4,104,000 | 2,009,000 | 2,822,000 | 532,000 | 3,371,000 | 1,505,000 | 4,557,000 | 4,434,000 | 5,437,000 | 59,000 | 341,000 | 1,052,000 |
inventory | 51,022,000 | 49,285,000 | 53,153,000 | 53,839,000 | 54,007,000 | 58,755,000 | 65,737,000 | 68,594,000 | 67,343,000 | 56,676,000 | 68,256,000 | 67,608,000 | 61,955,000 | 50,381,000 | 43,495,000 | 36,121,000 | 29,625,000 | 24,599,000 | 18,276,000 | 17,985,000 | 16,268,000 | 14,230,000 | 15,940,000 | 16,768,000 | 16,124,000 | 13,312,000 | 15,067,000 | 17,404,000 | 19,650,000 | 17,878,000 | 19,694,000 | 23,440,000 | 25,930,000 | 23,065,000 | 18,201,000 | 17,266,000 | 15,348,000 | 15,634,000 | 16,473,000 | 14,201,000 | 12,162,000 | 10,955,000 | 11,621,000 | 11,978,000 | 13,457,000 | 11,335,000 | 11,398,000 | 9,440,000 | 8,301,000 | 10,050,000 | 9,819,000 | 10,283,000 | 10,597,000 | 9,592,000 | 10,202,000 | 10,271,000 | 11,821,000 | 15,517,000 | 20,262,000 | 19,552,000 | 13,539,000 | 6,864,000 | |
prepaid expenses and other current assets | 13,164,000 | 10,793,000 | 11,513,000 | 12,266,000 | 15,471,000 | 18,781,000 | 17,277,000 | 16,968,000 | 17,144,000 | 17,040,000 | 15,466,000 | 13,748,000 | 14,375,000 | 10,289,000 | 13,005,000 | 7,657,000 | 8,436,000 | 7,394,000 | 7,193,000 | 6,542,000 | 5,623,000 | 4,870,000 | 3,212,000 | 2,862,000 | 3,490,000 | 3,369,000 | 2,704,000 | 2,538,000 | 2,787,000 | 2,832,000 | 2,028,000 | 2,035,000 | 2,057,000 | 2,249,000 | 2,548,000 | 3,545,000 | 6,501,000 | 9,978,000 | 6,900,000 | 10,957,000 | 7,351,000 | 12,071,000 | 11,513,000 | 1,587,000 | 1,629,000 | 1,671,000 | 1,057,000 | 1,169,000 | 1,642,000 | 1,135,000 | 1,194,000 | 759,000 | 1,570,000 | 2,006,000 | 2,202,000 | 1,893,000 | 2,131,000 | 2,093,000 | 1,891,000 | 3,151,000 | 2,124,000 | 2,235,000 | 3,302,000 |
short-term restricted cash | 19,000 | 20,000 | 300,000 | 300,000 | 690,000 | 690,000 | 690,000 | 342,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 500,000 | 500,000 | 500,000 | 300,000 | 836,000 | 836,000 | |||||||||||||||||||||||||||||||||||||||||
total current assets | 369,517,000 | 375,052,000 | 394,236,000 | 413,397,000 | 444,923,000 | 495,681,000 | 584,234,000 | 628,139,000 | 677,024,000 | 742,047,000 | 882,297,000 | 935,552,000 | 981,111,000 | 852,074,000 | 913,896,000 | 970,287,000 | 1,029,188,000 | 1,101,134,000 | 1,129,805,000 | 1,189,136,000 | 1,195,952,000 | 355,587,000 | 239,508,000 | 150,939,000 | 169,530,000 | 81,046,000 | 76,941,000 | 98,909,000 | 112,588,000 | 131,659,000 | 143,873,000 | 96,412,000 | 115,699,000 | 101,619,000 | 113,611,000 | 132,932,000 | 88,340,000 | 109,011,000 | 122,467,000 | 138,055,000 | 119,053,000 | 110,541,000 | 86,207,000 | 90,189,000 | 99,522,000 | 117,760,000 | 114,137,000 | 119,898,000 | 132,062,000 | 126,459,000 | 141,763,000 | 122,114,000 | 126,481,000 | 115,000,000 | 132,338,000 | 152,643,000 | 176,806,000 | 199,601,000 | 220,283,000 | 244,728,000 | 264,270,000 | 293,114,000 | 117,286,000 |
property and equipment | 24,376,000 | 24,146,000 | 22,127,000 | 23,102,000 | 24,794,000 | 30,505,000 | 31,952,000 | 34,910,000 | 37,291,000 | 36,432,000 | 40,340,000 | 40,317,000 | 40,833,000 | 41,580,000 | 39,154,000 | 37,957,000 | 35,510,000 | 32,504,000 | 31,119,000 | 25,000,000 | 24,207,000 | 24,899,000 | 26,568,000 | 27,733,000 | 29,076,000 | 30,070,000 | 31,618,000 | 33,457,000 | 33,613,000 | 34,073,000 | 34,490,000 | 36,103,000 | 36,704,000 | 37,920,000 | 39,605,000 | 40,289,000 | 42,449,000 | 14,560,000 | 14,003,000 | 11,188,000 | 9,093,000 | 8,548,000 | 7,855,000 | 6,428,000 | 6,743,000 | 6,601,000 | 7,034,000 | 7,861,000 | 8,492,000 | 9,236,000 | 10,544,000 | 11,655,000 | 12,779,000 | 14,329,000 | 15,514,000 | 16,937,000 | 17,592,000 | 18,398,000 | 17,359,000 | 16,180,000 | 13,932,000 | 12,311,000 | 12,350,000 |
operating lease right-of-use assets | 40,846,000 | 41,695,000 | 42,583,000 | 43,504,000 | 44,408,000 | 16,091,000 | 17,344,000 | 22,391,000 | 30,672,000 | 32,593,000 | 34,610,000 | 36,444,000 | 38,247,000 | 39,763,000 | 41,533,000 | 43,274,000 | 44,921,000 | 46,617,000 | 45,862,000 | 28,580,000 | 29,162,000 | 29,951,000 | 30,700,000 | 31,435,000 | 32,118,000 | 32,827,000 | 33,510,000 | 34,175,000 | 34,811,000 | ||||||||||||||||||||||||||||||||||
long-term restricted cash | 1,571,000 | 1,532,000 | 1,532,000 | 1,532,000 | 1,532,000 | 1,532,000 | 1,532,000 | 1,922,000 | 2,422,000 | 2,422,000 | 2,422,000 | 2,422,000 | 2,922,000 | 2,922,000 | 2,922,000 | 2,922,000 | 4,982,000 | 4,592,000 | 4,560,000 | 3,000,000 | 3,500,000 | 3,500,000 | 3,500,000 | 3,500,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,500,000 | 4,500,000 | 4,500,000 | 4,500,000 | 4,500,000 | 4,500,000 | 4,500,000 | 4,500,000 | 4,500,000 | 4,500,000 | 4,500,000 | 4,500,000 | 4,500,000 | 4,500,000 | |||||||||||||||||||||
intangible assets | 14,104,000 | 15,124,000 | 16,143,000 | 17,163,000 | 18,182,000 | 389,572,000 | 436,426,000 | 443,278,000 | 450,131,000 | 456,984,000 | 461,838,000 | 409,779,000 | 410,011,000 | 410,245,000 | 410,294,000 | 410,523,000 | 410,751,000 | 410,979,000 | 411,206,000 | ||||||||||||||||||||||||||||||||||||||||||||
goodwill | 317,761,000 | 317,761,000 | 317,761,000 | 317,761,000 | 317,761,000 | 317,761,000 | 369,061,000 | 369,061,000 | 462,261,000 | 462,261,000 | 463,843,000 | 409,974,000 | 409,974,000 | 409,974,000 | 409,974,000 | 409,974,000 | 409,974,000 | 409,974,000 | 411,533,000 | ||||||||||||||||||||||||||||||||||||||||||||
other long-term assets | 14,190,000 | 8,773,000 | 8,776,000 | 9,011,000 | 9,189,000 | 9,305,000 | 9,503,000 | 9,790,000 | 10,119,000 | 13,274,000 | 13,004,000 | 13,143,000 | 13,319,000 | 10,528,000 | 1,176,000 | 1,205,000 | 1,340,000 | 1,170,000 | 70,000 | 65,000 | 67,000 | 43,000 | 42,000 | 41,000 | 40,000 | 42,000 | 41,000 | 41,000 | 65,000 | 43,000 | 43,000 | 43,000 | 46,000 | 45,000 | 188,000 | 184,000 | 219,000 | 9,813,000 | 9,665,000 | 7,628,000 | 7,529,000 | 7,518,000 | 5,715,000 | 153,000 | 156,000 | 162,000 | 471,000 | 482,000 | 486,000 | 490,000 | 493,000 | 508,000 | 514,000 | 356,000 | 350,000 | 340,000 | 319,000 | 312,000 | 300,000 | ||||
total assets | 782,365,000 | 784,083,000 | 803,158,000 | 825,470,000 | 860,789,000 | 1,260,447,000 | 1,450,052,000 | 1,509,491,000 | 1,669,920,000 | 1,746,013,000 | 1,898,354,000 | 1,847,631,000 | 1,896,417,000 | 1,767,086,000 | 1,818,949,000 | 1,876,142,000 | 1,936,666,000 | 2,006,970,000 | 2,034,155,000 | 1,245,781,000 | 1,252,888,000 | 413,980,000 | 300,318,000 | 213,648,000 | 234,764,000 | 147,985,000 | 146,110,000 | 170,582,000 | 185,577,000 | 170,275,000 | 182,906,000 | 137,058,000 | 156,949,000 | 144,084,000 | 157,904,000 | 177,905,000 | 135,508,000 | 137,884,000 | 150,635,000 | 161,371,000 | 140,175,000 | 131,107,000 | 99,777,000 | 96,770,000 | 106,421,000 | 124,523,000 | 121,642,000 | 128,241,000 | 141,040,000 | 136,185,000 | 152,800,000 | 134,277,000 | 139,774,000 | 129,683,000 | 148,208,000 | 169,930,000 | 194,738,000 | 218,316,000 | 237,961,000 | 261,220,000 | 278,558,000 | 305,747,000 | 129,936,000 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 13,609,000 | 20,770,000 | 16,362,000 | 15,055,000 | 14,037,000 | 16,590,000 | 12,064,000 | 17,488,000 | 21,006,000 | 15,062,000 | 16,106,000 | 16,512,000 | 17,390,000 | 12,028,000 | 12,853,000 | 12,883,000 | 17,607,000 | 11,002,000 | 4,960,000 | 4,761,000 | 3,471,000 | 3,579,000 | 5,406,000 | 7,436,000 | 4,223,000 | 8,368,000 | 8,111,000 | 8,011,000 | 8,740,000 | 6,736,000 | 5,966,000 | 4,169,000 | 8,567,000 | 9,093,000 | 8,574,000 | 6,514,000 | 8,221,000 | 8,359,000 | 8,311,000 | 5,395,000 | 4,734,000 | 4,749,000 | 6,097,000 | 5,818,000 | 6,924,000 | 5,608,000 | 5,845,000 | 5,379,000 | 3,926,000 | 1,717,000 | 3,413,000 | 2,605,000 | 3,011,000 | 2,988,000 | 2,897,000 | 4,061,000 | 4,250,000 | 4,742,000 | 8,158,000 | 9,032,000 | 9,432,000 | 9,515,000 | 13,211,000 |
accrued expenses | 33,904,000 | 33,646,000 | 29,172,000 | 26,541,000 | 29,337,000 | 22,595,000 | 19,183,000 | 22,456,000 | 21,991,000 | 45,708,000 | 34,660,000 | 27,010,000 | 19,380,000 | 32,596,000 | 24,886,000 | 25,174,000 | 19,489,000 | 36,261,000 | 30,820,000 | 22,907,000 | 14,672,000 | 17,350,000 | 15,079,000 | 12,203,000 | 17,963,000 | 13,242,000 | 15,823,000 | 14,107,000 | 11,158,000 | 12,823,000 | 9,298,000 | 10,935,000 | 10,243,000 | 12,618,000 | 11,232,000 | 17,840,000 | 17,246,000 | 16,604,000 | 16,482,000 | 16,329,000 | 12,201,000 | 15,551,000 | 11,342,000 | 11,316,000 | 9,438,000 | 11,441,000 | 8,726,000 | 9,225,000 | |||||||||||||||
deferred revenue, current | 16,330,000 | 15,936,000 | 16,049,000 | 14,863,000 | 15,241,000 | 13,864,000 | 17,292,000 | 19,212,000 | 17,346,000 | 16,342,000 | 22,372,000 | 24,983,000 | 30,866,000 | 30,498,000 | 30,689,000 | 32,084,000 | 12,729,000 | 10,977,000 | 9,773,000 | 9,534,000 | 9,607,000 | 8,722,000 | 6,982,000 | 6,932,000 | 7,107,000 | 7,610,000 | 10,359,000 | 3,347,000 | 2,961,000 | 3,378,000 | 3,555,000 | ||||||||||||||||||||||||||||||||
operating lease liabilities, current | 277,000 | 448,000 | 621,000 | 703,000 | 2,417,000 | 10,026,000 | 10,675,000 | 12,487,000 | 9,772,000 | 9,591,000 | 9,460,000 | 9,243,000 | 9,018,000 | 8,886,000 | 8,612,000 | 8,350,000 | 8,056,000 | 7,710,000 | 7,128,000 | 4,644,000 | 4,448,000 | 4,332,000 | 4,217,000 | 4,103,000 | 3,967,000 | 3,837,000 | 3,724,000 | 3,631,000 | 3,521,000 | ||||||||||||||||||||||||||||||||||
other liabilities, current | 1,235,000 | 2,031,000 | 1,005,000 | 2,592,000 | 5,570,000 | 3,224,000 | 783,000 | 6,747,000 | 2,836,000 | 8,326,000 | 5,170,000 | 7,336,000 | 4,670,000 | 7,233,000 | 4,609,000 | 5,905,000 | 3,129,000 | 5,759,000 | 2,927,000 | 3,587,000 | 1,539,000 | 4,519,000 | 584,000 | 2,188,000 | 714,000 | 225,000 | 1,110,000 | 1,764,000 | 312,000 | 788,000 | 645,000 | 744,000 | 145,000 | 605,000 | 1,428,000 | 1,915,000 | 167,000 | 1,681,000 | 742,000 | 1,422,000 | 1,444,000 | 241,000 | 627,000 | 991,000 | 1,410,000 | 1,534,000 | 2,477,000 | 1,304,000 | |||||||||||||||
total current liabilities | 65,355,000 | 72,831,000 | 63,209,000 | 59,754,000 | 66,602,000 | 66,299,000 | 59,997,000 | 78,390,000 | 72,951,000 | 95,029,000 | 183,961,000 | 271,409,000 | 265,674,000 | 263,335,000 | 81,649,000 | 84,396,000 | 61,010,000 | 71,709,000 | 55,608,000 | 45,433,000 | 33,737,000 | 38,502,000 | 130,268,000 | 130,862,000 | 131,974,000 | 49,153,000 | 50,693,000 | 49,453,000 | 45,097,000 | 26,884,000 | 21,649,000 | 22,264,000 | 24,948,000 | 28,635,000 | 30,292,000 | 35,694,000 | 35,440,000 | 33,774,000 | 32,106,000 | 33,813,000 | 32,010,000 | 38,178,000 | 38,754,000 | 39,017,000 | 38,411,000 | 31,489,000 | 29,140,000 | 27,967,000 | 22,513,000 | 22,555,000 | 22,479,000 | 15,093,000 | 13,579,000 | 14,743,000 | 13,626,000 | 14,926,000 | 19,796,000 | 19,376,000 | 21,132,000 | 21,463,000 | 24,132,000 | 20,840,000 | 22,913,000 |
deferred revenue, non-current | 3,554,000 | 3,929,000 | 4,400,000 | 5,709,000 | 5,855,000 | 5,900,000 | 5,455,000 | 5,706,000 | 6,127,000 | 5,530,000 | 5,053,000 | 4,992,000 | 1,849,000 | 1,794,000 | 1,762,000 | 1,827,000 | 25,246,000 | 25,049,000 | 18,447,000 | 10,158,000 | 5,687,000 | 1,568,000 | 1,761,000 | 1,531,000 | 1,484,000 | 1,951,000 | 28,875,000 | 734,000 | 794,000 | 800,000 | 1,000,000 | 1,478,000 | 1,443,000 | 1,616,000 | |||||||||||||||||||||||||||||
operating lease liabilities, non-current | 59,004,000 | 56,592,000 | 54,300,000 | 52,082,000 | 50,480,000 | 14,914,000 | 16,933,000 | 19,620,000 | 29,049,000 | 31,606,000 | 34,100,000 | 36,599,000 | 38,969,000 | 41,070,000 | 43,163,000 | 45,497,000 | 47,740,000 | 49,970,000 | 49,954,000 | 35,431,000 | 36,485,000 | 37,667,000 | 38,793,000 | 39,863,000 | 40,903,000 | 41,964,000 | 42,968,000 | 43,921,000 | 44,861,000 | ||||||||||||||||||||||||||||||||||
convertible senior notes, net, non-current | 644,107,000 | 645,382,000 | 645,159,000 | 646,436,000 | 646,214,000 | 647,494,000 | 893,144,000 | 892,844,000 | 892,545,000 | 892,243,000 | 891,996,000 | 891,795,000 | 896,839,000 | 896,683,000 | 896,529,000 | 896,374,000 | 896,220,000 | 896,067,000 | 895,915,000 | ||||||||||||||||||||||||||||||||||||||||||||
other liabilities, non-current | 7,979,000 | 546,000 | 751,000 | 751,000 | 751,000 | 751,000 | 1,051,000 | 837,000 | 969,000 | 1,300,000 | 1,759,000 | 2,946,000 | 3,218,000 | 3,471,000 | 4,850,000 | 752,000 | 752,000 | 752,000 | 1,741,000 | 1,683,000 | 1,605,000 | 1,532,000 | 1,462,000 | 1,386,000 | 1,323,000 | 2,192,000 | 2,192,000 | 2,153,000 | 2,505,000 | 2,847,000 | |||||||||||||||||||||||||||||||||
total liabilities | 779,999,000 | 778,734,000 | 767,068,000 | 763,981,000 | 769,151,000 | 753,853,000 | 996,930,000 | 1,016,791,000 | 1,020,903,000 | 1,044,709,000 | 1,134,611,000 | 1,205,632,000 | 1,204,300,000 | 1,204,182,000 | 1,192,358,000 | 1,194,256,000 | 1,202,088,000 | 1,215,983,000 | 1,193,348,000 | 987,536,000 | 972,335,000 | 78,489,000 | 170,822,000 | 172,256,000 | 174,361,000 | 93,068,000 | 95,096,000 | 94,828,000 | 90,727,000 | 56,214,000 | 51,026,000 | 51,584,000 | 54,211,000 | 57,981,000 | 56,496,000 | 62,045,000 | 66,323,000 | 53,216,000 | 51,955,000 | 53,302,000 | 51,399,000 | 57,567,000 | 58,407,000 | 62,934,000 | 65,949,000 | 69,574,000 | 68,607,000 | 69,226,000 | 65,515,000 | 67,005,000 | 69,257,000 | 33,879,000 | 32,683,000 | 20,301,000 | 19,671,000 | 21,726,000 | 26,835,000 | 26,853,000 | 27,277,000 | 27,894,000 | 29,887,000 | 25,881,000 | 28,261,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 50,000 shares; no shares issued or outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 310,487 and 301,956 shares at march 31, 2026 and december 31, 2025, respectively | 311,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 2,705,779,000 | 2,699,892,000 | 2,690,304,000 | 2,677,853,000 | 2,665,958,000 | 2,654,804,000 | 2,602,592,000 | 2,583,523,000 | 2,566,304,000 | 2,539,892,000 | 2,522,382,000 | 2,334,623,000 | 2,314,146,000 | 2,099,782,000 | 2,080,581,000 | 2,058,103,000 | 2,038,030,000 | 2,009,945,000 | 1,989,322,000 | 1,423,357,000 | 1,404,585,000 | 1,372,083,000 | 1,241,002,000 | 1,129,091,000 | 1,125,229,000 | 1,120,999,000 | 1,116,999,000 | 1,112,610,000 | 1,107,121,000 | 867,078,000 | 858,946,000 | 821,169,000 | 753,048,000 | 747,330,000 | 742,027,000 | 715,439,000 | 712,237,000 | 709,636,000 | 629,365,000 | 622,542,000 | 615,591,000 | 612,001,000 | 22,443,000 | ||||||||||||||||||||
accumulated other comprehensive income | -147,000 | 457,000 | 415,000 | 267,000 | 381,000 | 422,000 | 1,553,000 | -523,000 | -306,000 | 219,000 | -1,087,000 | 27,000 | -6,000 | 74,000 | 85,000 | 118,000 | 243,000 | 30,000 | 5,000 | 11,000 | 17,000 | 6,000 | -32,000 | -16,000 | 5,000 | 23,000 | 52,000 | 41,000 | 6,000 | 12,000 | 16,000 | 9,000 | 23,000 | 42,000 | 18,000 | 14,000 | 11,000 | -2,000 | 11,000 | 30,000 | 66,000 | 75,000 | 135,000 | 57,000 | 181,000 | 3,000 | -21,000 | 5,000 | |||||||||||||||
accumulated deficit | -2,703,577,000 | -2,695,302,000 | -2,654,931,000 | -2,616,931,000 | -2,575,001,000 | -2,148,926,000 | -2,151,297,000 | -2,090,572,000 | -1,917,253,000 | -1,839,075,000 | -1,757,057,000 | -1,690,188,000 | -1,620,355,000 | -1,532,340,000 | -1,447,956,000 | -1,370,985,000 | -1,299,591,000 | -1,218,092,000 | -1,148,763,000 | -1,165,305,000 | -1,124,304,000 | -1,036,869,000 | -1,111,804,000 | -1,088,096,000 | -1,065,010,000 | -1,066,240,000 | -1,066,149,000 | -1,037,026,000 | -1,012,430,000 | -982,106,000 | -951,307,000 | -926,263,000 | -903,723,000 | -879,733,000 | -858,971,000 | -836,950,000 | -811,411,000 | -787,544,000 | -768,514,000 | -751,020,000 | -732,521,000 | -713,169,000 | -711,760,000 | -713,581,000 | -701,646,000 | -681,473,000 | -662,498,000 | -653,335,000 | -634,199,000 | -615,313,000 | -598,082,000 | -577,595,000 | -557,124,000 | -536,020,000 | -514,351,000 | -491,622,000 | -469,135,000 | -441,555,000 | -418,732,000 | -389,451,000 | |||
total stockholders’ equity | 2,366,000 | 5,349,000 | 36,090,000 | 61,489,000 | 91,638,000 | 506,594,000 | 453,122,000 | 492,700,000 | 649,017,000 | 701,304,000 | 763,743,000 | 641,999,000 | 692,117,000 | 562,904,000 | 626,591,000 | 681,886,000 | 734,578,000 | 790,987,000 | 840,807,000 | 258,245,000 | 280,553,000 | 335,491,000 | 129,496,000 | 41,392,000 | 60,403,000 | 54,917,000 | 51,014,000 | 75,754,000 | 94,850,000 | 114,061,000 | 131,880,000 | 85,474,000 | 102,738,000 | 86,103,000 | 101,408,000 | 115,860,000 | 69,185,000 | 84,668,000 | 98,680,000 | 108,069,000 | 88,776,000 | 73,540,000 | 41,370,000 | 33,836,000 | 40,472,000 | 54,949,000 | 53,035,000 | 59,015,000 | 75,525,000 | 69,180,000 | 83,543,000 | 100,398,000 | 107,091,000 | 109,382,000 | 128,537,000 | 148,204,000 | 167,903,000 | 191,463,000 | 210,684,000 | 233,326,000 | 248,671,000 | 279,866,000 | -273,300,000 |
total liabilities and stockholders’ equity | 782,365,000 | 784,083,000 | 803,158,000 | 825,470,000 | 860,789,000 | 1,260,447,000 | 1,450,052,000 | 1,509,491,000 | 1,669,920,000 | 1,746,013,000 | 1,898,354,000 | 1,847,631,000 | 1,896,417,000 | 1,767,086,000 | 1,818,949,000 | 1,876,142,000 | 1,936,666,000 | 2,006,970,000 | 2,034,155,000 | 1,245,781,000 | 1,252,888,000 | 413,980,000 | 300,318,000 | 213,648,000 | 234,764,000 | 147,985,000 | 146,110,000 | 170,582,000 | 185,577,000 | 170,275,000 | 182,906,000 | 137,058,000 | 156,949,000 | 144,084,000 | 157,904,000 | 177,905,000 | 135,508,000 | 137,884,000 | 150,635,000 | 161,371,000 | 140,175,000 | 131,107,000 | 99,777,000 | 96,770,000 | 106,421,000 | 124,523,000 | 121,642,000 | 128,241,000 | 141,040,000 | 136,185,000 | 152,800,000 | 134,277,000 | 139,774,000 | 129,683,000 | 148,208,000 | 169,930,000 | 194,738,000 | 218,316,000 | 237,961,000 | 261,220,000 | 278,558,000 | ||
contingent consideration liability, non-current | 18,700,000 | 20,650,000 | 19,480,000 | 19,480,000 | 19,550,000 | 18,450,000 | 167,496,000 | 163,216,000 | 168,654,000 | 169,717,000 | 168,574,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 301,956 and 294,418 shares at december 31, 2025 and december 31, 2024, respectively | 302,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 301,853 and 294,418 shares at september 30, 2025 and december 31, 2024, respectively | 302,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 300,350 and 294,418 shares at june 30, 2025 and december 31, 2024, respectively | 300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 300,041 and 294,418 shares at march 31, 2025 and december 31, 2024, respectively | 300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 294,418 and 267,744 shares at december 31, 2024 and december 31, 2023, respectively | 294,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 273,812 and 267,744 shares at september 30, 2024 and december 31, 2023, respectively | 274,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 272,491 and 267,744 shares at june 30, 2024 and december 31, 2023, respectively | 272,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 272,280 and 267,744 shares at march 31, 2024 and december 31, 2023, respectively | 272,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration liability, current | 96,193,000 | 186,325,000 | 184,350,000 | 172,094,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 267,744 and 226,505 shares at december 31, 2023 and december 31, 2022, respectively | 268,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 258,374 and 226,505 shares at september 30, 2023 and december 31, 2022, respectively | 258,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -1,840,000 | -2,686,000 | -1,924,000 | -4,765,000 | -6,260,000 | -5,457,000 | -4,085,000 | -36,000 | -24,000 | -16,000 | -38,000 | -4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 250,473 and 226,505 shares at june 30, 2023 and december 31, 2022, respectively | 250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 249,803 and 226,505 shares at march 31, 2023 and december 31, 2022, respectively | 250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 226,505 and 220,978 shares at december 31, 2022 and december 31, 2021, respectively | 227,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 225,916 and 220,978 shares at september 30, 2022 and december 31, 2021, respectively | 226,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 224,756 and 220,978 shares at june 30, 2022 and december 31, 2021, respectively | 225,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 224,329 and 220,978 shares at march 31, 2022 and december 31, 2021, respectively | 224,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 220,978 and 192,294 shares at december 31, 2021 and december 31, 2020, respectively | 221,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 220,547 shares and 192,294 shares at september 30, 2021 and december 31, 2020, respectively | 221,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible senior notes | 895,762,000 | 895,674,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 198,917 shares and 192,294 shares at june 30, 2021 and december 31, 2020, respectively | 199,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 198,340 shares and 192,294 shares at march 31, 2021 and december 31, 2020, respectively | 198,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, current | 15,871,000 | 15,546,000 | 15,233,000 | 14,938,000 | 2,907,000 | 2,643,000 | 3,123,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 192,294 and 153,119 shares at december 31, 2020 and december 31, 2019, respectively | 192,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred gain from reverse termination fee | 98,000,000 | 98,000,000 | 98,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 179,937 shares and 153,119 shares at september 30, 2020 and december 31, 2019, respectively | 180,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 154,318 shares and 153,119 shares at june 30, 2020 and december 31, 2019, respectively | 154,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 153,953 shares and 153,119 shares at march 31, 2020 and december 31, 2019, respectively | 154,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent, non-current | 13,765,000 | 13,949,000 | 14,106,000 | 14,285,000 | 14,453,000 | 14,504,000 | 14,599,000 | 14,148,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, non-current | 14,384,000 | 14,121,000 | 13,872,000 | 13,635,000 | 10,456,000 | 10,441,000 | 13,302,000 | 13,347,000 | 12,851,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing derivative | 16,000 | 28,000 | 40,000 | 12,000 | 183,000 | 170,000 | 15,000 | 208,000 | 356,000 | 218,000 | 264,000 | 551,000 | 600,000 | 925,000 | 899,000 | 863,000 | 944,000 | 699,000 | 699,000 | 549,000 | 549,000 | 894,000 | 894,000 | 999,000 | |||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 153,119 and 150,244 shares at december 31, 2019 and december 31, 2018, respectively | 153,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred service revenue, current | 6,379,000 | 6,707,000 | 6,428,000 | 6,537,000 | 5,740,000 | 6,416,000 | 5,993,000 | 6,319,000 | 6,151,000 | 6,782,000 | 6,683,000 | 7,130,000 | 6,436,000 | 6,970,000 | 6,371,000 | 6,815,000 | 6,303,000 | 6,507,000 | 6,254,000 | 6,121,000 | 5,307,000 | 5,274,000 | 3,904,000 | 4,046,000 | |||||||||||||||||||||||||||||||||||||||
deferred service revenue, non-current | 1,435,000 | 1,454,000 | 769,000 | 890,000 | 1,016,000 | 1,053,000 | 1,094,000 | 1,075,000 | 1,074,000 | 1,296,000 | 1,484,000 | 1,297,000 | 1,020,000 | 952,000 | 882,000 | 1,143,000 | 1,250,000 | 1,316,000 | 1,605,000 | 1,129,000 | 918,000 | 872,000 | 918,000 | 518,000 | |||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 153,031 and 150,244 shares at september 30, 2019 and december 31, 2018, respectively | 153,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 152,959 and 150,244 shares at june 30, 2019 and december 31, 2018, respectively | 153,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 152,672 and 150,244 shares at march 31, 2019 and december 31, 2018, respectively | 153,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable | 14,659,000 | 16,106,000 | 15,794,000 | 15,496,000 | 15,216,000 | 14,948,000 | 14,808,000 | 14,567,000 | 14,339,000 | 14,124,000 | 13,914,000 | 13,714,000 | 13,525,000 | 13,173,000 | 13,007,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 150,244 and 116,277 shares at december 31, 2018 and 2017, respectively | 150,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in-capital | 1,096,053,000 | 1,083,062,000 | 1,011,621,000 | 1,006,367,000 | 965,752,000 | 960,265,000 | 952,710,000 | 880,505,000 | 872,114,000 | 786,636,000 | 736,339,000 | 684,413,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 148,894 and 116,277 shares at september 30, 2018 and december 31, 2017, respectively | 149,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 131,888 and 116,277 shares at june 30, 2018 and december 31, 2017, respectively | 132,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 131,872 and 116,277 shares at march 31, 2018 and december 31, 2017, respectively | 132,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 116,277 and 92,677 shares at december 31, 2017 and 2016, respectively | 116,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 116,239 and 92,677 shares at september 30, 2017 and december 31, 2016, respectively | 116,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 115,562 and 92,677 shares at june 30, 2017 and december 31, 2016, respectively | 116,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 93,540 and 92,677 shares at march 31, 2017 and december 31, 2016, respectively | 94,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred contractual revenue, current | 135,000 | 3,697,000 | 7,260,000 | 10,822,000 | 14,385,000 | 14,385,000 | 14,385,000 | 6,785,000 | 6,785,000 | 6,785,000 | 6,785,000 | 6,785,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deferred contractual revenue, non-current | 1,212,000 | 1,245,000 | 1,278,000 | 1,312,000 | 1,347,000 | 4,943,000 | 8,539,000 | 19,735,000 | 21,431,000 | 23,127,000 | 24,823,000 | 26,519,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 92,677 and 79,983 shares at december 31, 2016 and 2015, respectively | 93,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 92,605 shares at september 30, 2016 and 79,983 shares at december 31, 2015 | 93,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 90,687 shares at june 30, 2016 and 79,983 shares at december 31, 2015 | 91,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 86,986 shares at march 31, 2016 and 79,983 shares at december 31, 2015 | 87,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 79,983 and 73,927 shares at december 31, 2015 and 2014, respectively | 80,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 75,705 shares at september 30, 2015 and 73,927 shares at december 31, 2014 | 76,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 74,943 shares at june 30, 2015 and 73,927 shares at december 31, 2014 | 75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 74,542 shares at march 31, 2015 and 73,927 shares at december 31, 2014 | 75,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 73,927 and 66,275 shares at december 31, 2014 and 2013, respectively | 74,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 70,976 shares at september 30, 2014 and 66,275 shares at december 31, 2013, respectively | 71,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 70,628 shares at june 30, 2014 and 66,275 shares at december 31, 2013, respectively | 71,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other current liabilities | 7,678,000 | 9,797,000 | 8,506,000 | 8,950,000 | 7,425,000 | 8,204,000 | 7,009,000 | 6,539,000 | 11,478,000 | 10,258,000 | 8,872,000 | 9,925,000 | 10,233,000 | 7,994,000 | 8,516,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
facility financing obligation, current | 220,000 | 210,000 | 201,000 | 191,000 | 182,000 | 173,000 | 165,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
facility financing obligation, non-current | 2,345,000 | 2,403,000 | 2,458,000 | 2,513,000 | 2,565,000 | 2,613,000 | 2,659,000 | 2,786,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent and other long-term liabilities | 842,000 | 1,114,000 | 1,378,000 | 1,638,000 | 1,895,000 | 2,386,000 | 2,617,000 | 2,849,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 70,472 shares at march 31, 2014 and 66,275 shares at december 31, 2013, respectively | 70,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 66,275 and 56,170 shares at december 31, 2013 and 2012, respectively | 66,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible preferred stock, 0.001 par value: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares, ... | 677,995,000 | 664,204,000 | 642,822,000 | 639,751,000 | 636,903,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 66,143 shares at september 30, 2013 and 56,170 shares at december 31, 2012 | 681,614,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible preferred stock, 0.001 par value: authorized 50,000 shares; no shares issued or outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible preferred stock, 0.001 par value: authorized 50,000 shares; no shares issued or outstanding at march 31, 2013 and december 31, 2012 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term assets | 354,000 | 317,000 | 356,000 | 322,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease incentives and other long-term liabilities | 2,145,000 | 3,075,000 | 3,321,000 | 3,570,000 | 2,859,000 | 2,114,000 | 2,138,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 50,000 shares; no shares issued or outstanding at december 31, 2012 and 2011 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000 shares; issued and outstanding 56,170 and 54,964 shares at december 31, 2012 and 2011, respectively | 645,372,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: authorized 50,000 shares; no shares issued or outstanding at september 30, 2012 and december 31, 2011 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 4,170,000 | 3,920,000 | 4,236,000 | 3,970,000 | 2,381,000 | 4,350,000 | 3,221,000 | 1,052,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
facility financing obligation | 156,000 | 148,000 | 140,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
facility financing obligation, less current portion | 2,705,000 | 2,747,000 | 2,824,000 | 2,861,000 | 2,896,000 | 2,927,000 | 2,918,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible preferred stock, 0.001 par value: authorized 50,000 shares; no shares issued or outstanding at june 30, 2012 and december 31, 2011 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible preferred stock, 0.001 par value: authorized 50,000 shares; no shares issued or outstanding at march 31, 2012 and december 31, 2011 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 50,000,000 shares; no shares issued or outstanding at december 31, 2011 and 2010 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000,000 shares; issued and outstanding 54,963,770 and 52,855,267 shares at december 31, 2011 and 2010, respectively | 632,961,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of facility financing obligation | 132,000 | 125,000 | 117,000 | 110,000 | 134,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 55,000 | 54,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000,000 shares; issued and outstanding 52,924,907 shares at march 31, 2011 and 52,855,267 shares at december 31, 2010 | 53,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deficit accumulated during the development stage | -366,976,000 | -332,167,000 | -295,748,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible preferred stock warrant liability | 292,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible preferred stock, 0.001 and 0.0001 par value at december 31, 2010 and 2009, respectively: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 50,000,000 and 116,056,382 shares at december 31, 2010 and 2009, respectively; issued and outstanding no shares at december 31, 2010 and 60,101,338 shares at december 31, 2009 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity (deficit) common stock, 0.001 par value: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 1,000,000,000 shares; issued and outstanding 52,855,267 shares at december 31, 2010 and 656,084 shares at december 31, 2009 | 53,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ equity | 305,747,000 | 129,936,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 153,394,052 shares; issued and outstanding 60,101,338 shares at december 31, 2009 and 74,367,120 shares at september 30, 2010 | 374,975,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized 121,668,835 shares; issued and outstanding 656,084 shares at december 31, 2009 and 1,249,921 shares at september 30, 2010 |
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 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -8,275,000 | -40,371,000 | -38,000,000 | -41,930,000 | -426,075,000 | 2,371,000 | -60,725,000 | -173,319,000 | -78,178,000 | -82,018,000 | -88,015,000 | -76,971,000 | -71,394,000 | -81,499,000 | 16,542,000 | -23,708,000 | -91,000 | -29,123,000 | -24,596,000 | -30,324,000 | -30,799,000 | -46,719,000 | -24,179,000 | -71,427,000 | -49,406,000 | -23,867,000 | -55,345,000 | -37,851,000 | -19,352,000 | -30,287,000 | -32,108,000 | -20,173,000 | -47,185,000 | -38,022,000 | -18,886,000 | -62,062,000 | -41,575,000 | -21,104,000 | -72,796,000 | -50,067,000 | -27,580,000 | -86,565,000 | -57,284,000 | -34,809,000 | -103,747 | |||||||||
adjustments to reconcile net loss to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 2,200,000 | 2,736,000 | 2,461,000 | 2,659,000 | 5,131,000 | 2,842,000 | 4,193,000 | 3,499,000 | 3,240,000 | 2,976,000 | 2,903,000 | 2,829,000 | 2,755,000 | 2,543,000 | 2,346,000 | 2,323,000 | 2,268,000 | 2,256,000 | 1,745,000 | 1,592,000 | 1,606,000 | 1,601,000 | 1,581,000 | 1,589,000 | 1,657,000 | 1,782,000 | 1,897,000 | 1,790,000 | 1,796,000 | 3,611,000 | 1,802,000 | 6,632,000 | 4,839,000 | 2,850,000 | 2,822,000 | 1,823,000 | 848,000 | 2,694,000 | 1,846,000 | 908,000 | 3,311,000 | 2,311,000 | 1,221,000 | 4,238,000 | 2,897,000 | 1,493,000 | 5,041,000 | 3,353,000 | 1,629,000 | 4,296,000 | 2,855,000 | 1,468,000 | 3,703 | |
amortization of intangible assets | 1,020,000 | 1,019,000 | 1,020,000 | 1,019,000 | 366,390,000 | 6,853,000 | 6,853,000 | 942,000 | 232,000 | 234,000 | 229,000 | 228,000 | 228,000 | |||||||||||||||||||||||||||||||||||||||||
amortization of right-of-use assets | 849,000 | 894,000 | 921,000 | 904,000 | 1,258,000 | 1,253,000 | 5,054,000 | 3,937,000 | 1,921,000 | 1,870,000 | 1,610,000 | 1,803,000 | 1,527,000 | 1,773,000 | 1,740,000 | 1,716,000 | 1,696,000 | |||||||||||||||||||||||||||||||||||||
share-based compensation expense | 4,459,000 | 9,588,000 | 10,984,000 | 11,895,000 | 9,201,000 | 16,033,000 | 18,259,000 | 17,219,000 | 19,525,000 | 19,691,000 | 17,891,000 | 17,952,000 | ||||||||||||||||||||||||||||||||||||||||||
impairment charges | 0 | 0 | 0 | 15,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets | -48,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of discount and amortization of premium on marketable securities | -295,000 | -460,000 | -923,000 | -1,276,000 | -1,706,000 | -2,381,000 | -3,091,000 | -3,541,000 | -4,031,000 | -3,975,000 | -3,958,000 | -2,155,000 | ||||||||||||||||||||||||||||||||||||||||||
change in the estimated fair value of contingent consideration | 0 | 0 | 0 | -18,700,000 | -1,950,000 | 1,170,000 | 0 | -70,000 | 1,100,000 | -271,000 | 1,975,000 | 12,256,000 | 4,598,000 | 4,280,000 | -5,438,000 | -1,063,000 | ||||||||||||||||||||||||||||||||||||||
inventory provision | 54,000 | -200,000 | 1,226,000 | 883,000 | 7,659,000 | 903,000 | -207,000 | 3,919,000 | 3,000 | 5,893,000 | 396,000 | 774,000 | 3,521,000 | |||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 0 | 0 | 0 | -546,000 | -718,000 | 1,175,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other | 225,000 | 232,000 | 397,000 | 340,000 | 719,000 | -1,630,000 | 300,000 | 299,000 | 403,000 | 392,000 | 1,000 | 242,000 | 156,000 | 201,000 | ||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 6,098,000 | -4,832,000 | 1,641,000 | -612,000 | -4,121,000 | 1,859,000 | 3,050,000 | -2,110,000 | 6,292,000 | -6,129,000 | -6,452,000 | 5,555,000 | -10,803,000 | 3,970,000 | 4,302,000 | 794,000 | -3,611,000 | -295,000 | -3,772,000 | -7,030,000 | 3,931,000 | -5,031,000 | -460,000 | -4,021,000 | 7,909,000 | -5,300,000 | 2,157,000 | -4,844,000 | 1,316,000 | -2,191,000 | 5,987,000 | 4,981,000 | 2,524,000 | 1,896,000 | 980,000 | -6,516,000 | -5,182,000 | -2,865,000 | -758,000 | -544,000 | -1,881,000 | 376,000 | -1,509,000 | -637,000 | -992,000 | -1,282,000 | 813,000 | 4,025,000 | 1,186,000 | 3,052,000 | -4,093,000 | -5,096,000 | 282,000 | -1,052 |
inventory | -3,206,000 | 3,507,000 | -1,058,000 | -1,330,000 | -2,538,000 | 7,074,000 | 1,373,000 | -5,112,000 | -11,655,000 | 9,008,000 | -3,146,000 | -6,384,000 | -13,319,000 | -13,206,000 | -7,534,000 | -6,891,000 | -6,275,000 | -6,978,000 | -423,000 | -2,474,000 | -2,556,000 | 1,892,000 | 834,000 | -448,000 | -3,374,000 | 1,660,000 | 2,295,000 | 1,848,000 | -1,888,000 | 609,000 | -560,000 | -2,720,000 | -4,027,000 | -2,240,000 | -149,000 | -7,079,000 | -4,491,000 | -2,119,000 | -1,990,000 | -643,000 | -2,122,000 | -1,348,000 | 610,000 | 1,749,000 | 171,000 | -293,000 | -607,000 | 4,151,000 | 4,082,000 | 3,094,000 | -15,071,000 | -13,824,000 | -6,675,000 | |
prepaid expenses and other assets | -2,288,000 | 717,000 | 988,000 | 3,383,000 | 3,426,000 | -1,306,000 | -25,000 | 508,000 | 3,051,000 | -1,697,000 | -1,202,000 | 803,000 | -6,888,000 | -6,639,000 | -5,345,000 | 845,000 | -1,185,000 | -1,023,000 | 306,000 | 368,000 | -675,000 | -1,279,000 | -308,000 | 582,000 | -58,000 | -761,000 | -150,000 | 301,000 | 87,000 | -827,000 | 337,000 | 312,000 | 7,361,000 | 6,368,000 | 3,377,000 | 3,024,000 | 1,004,000 | 4,709,000 | -15,410,000 | 83,000 | 43,000 | 85,000 | 7,000 | -487,000 | 791,000 | 1,229,000 | 431,000 | 734,000 | 800,000 | 245,000 | 1,764,000 | -107,000 | ||
accounts payable | -4,322,000 | 1,721,000 | 1,266,000 | 1,020,000 | -1,525,000 | 3,627,000 | -5,612,000 | -3,254,000 | 6,644,000 | -1,500,000 | -2,556,000 | -806,000 | 5,068,000 | -486,000 | 180,000 | -5,042,000 | 6,373,000 | 6,167,000 | -1,207,000 | 1,250,000 | 153,000 | -2,117,000 | -1,916,000 | 3,090,000 | -4,129,000 | 259,000 | 769,000 | -1,390,000 | 2,075,000 | 687,000 | -4,765,000 | -942,000 | 432,000 | -1,944,000 | -89,000 | 2,402,000 | 683,000 | -39,000 | 364,000 | 203,000 | 983,000 | 4,128,000 | 3,662,000 | 2,209,000 | 425,000 | -384,000 | 22,000 | -1,845,000 | -681,000 | -492,000 | -1,209,000 | -483,000 | -183,000 | 7,433 |
accrued expenses | 314,000 | 4,554,000 | 1,011,000 | -2,718,000 | 311,000 | 323,000 | -3,415,000 | 503,000 | -23,753,000 | 11,048,000 | 8,011,000 | 7,230,000 | -13,186,000 | 7,403,000 | 303,000 | 5,877,000 | -17,234,000 | 5,053,000 | 4,707,000 | 8,240,000 | -2,680,000 | 2,456,000 | 2,685,000 | -5,760,000 | 4,721,000 | -2,581,000 | 1,716,000 | 2,987,000 | -1,703,000 | 3,702,000 | -1,683,000 | -2,402,000 | -6,001,000 | -2,266,000 | -4,763,000 | 931,000 | 778,000 | -3,350,000 | 1,523,000 | -125,000 | -2,003,000 | 821,000 | 459,000 | |||||||||||
deferred revenue | 19,000 | -584,000 | -123,000 | -524,000 | 1,332,000 | -2,983,000 | -2,171,000 | 1,445,000 | 1,601,000 | -5,553,000 | -2,550,000 | -2,740,000 | 423,000 | -159,000 | -1,460,000 | -4,064,000 | 1,949,000 | 7,806,000 | 8,528,000 | 4,398,000 | 5,004,000 | 1,547,000 | 280,000 | -128,000 | -970,000 | 35,056,000 | -97,000 | -423,000 | -1,297,000 | -204,000 | -489,000 | 749,000 | -840,000 | 1,129,000 | ||||||||||||||||||||
operating lease liabilities | 1,425,000 | 1,384,000 | 1,069,000 | -112,000 | -1,618,000 | -2,668,000 | -4,504,000 | -2,372,000 | -2,376,000 | -2,363,000 | -2,282,000 | -2,145,000 | -1,969,000 | -1,819,000 | -2,072,000 | -1,949,000 | -1,884,000 | -1,759,000 | -1,087,000 | -1,078,000 | -1,066,000 | -1,011,000 | -956,000 | -904,000 | -931,000 | -891,000 | ||||||||||||||||||||||||||||
other liabilities | 5,132,000 | 1,026,000 | -1,587,000 | -2,978,000 | 2,346,000 | 2,441,000 | -5,964,000 | 4,063,000 | -5,152,000 | 3,596,000 | -1,686,000 | 2,994,000 | -2,455,000 | 2,587,000 | -2,079,000 | 2,891,000 | -2,512,000 | 2,193,000 | -2,064,000 | 2,048,000 | -2,980,000 | 4,686,000 | -1,603,000 | 1,474,000 | 489,000 | -885,000 | 1,023,000 | 622,000 | -1,323,000 | -41,000 | -208,000 | -628,000 | 1,821,000 | 2,404,000 | 92,000 | 720,000 | 1,327,000 | 1,279,000 | -316,000 | -504,000 | -85,000 | -637,000 | -607,000 | |||||||||||
net cash from operating activities | -44,691,000 | -19,069,000 | -18,707,000 | -29,377,000 | -44,056,000 | -30,650,000 | -45,463,000 | -54,263,000 | -75,682,000 | -57,560,000 | -65,181,000 | -41,741,000 | -94,691,000 | -60,566,000 | -63,053,000 | -60,563,000 | -79,029,000 | -31,708,000 | -40,656,000 | -15,712,000 | -23,104,000 | -14,263,000 | -17,808,000 | -23,789,000 | 75,363,000 | -18,180,000 | -17,260,000 | -17,559,000 | -25,313,000 | -18,985,000 | -33,270,000 | -18,773,000 | -47,318,000 | -29,480,000 | -16,671,000 | -55,028,000 | -39,152,000 | -20,267,000 | -47,175,000 | -31,405,000 | -23,911,000 | -36,111,000 | -29,876,000 | -16,256,000 | -15,259,000 | -33,982,000 | -17,575,000 | -58,599,000 | -40,950,000 | -17,338,000 | -88,202,000 | -64,351,000 | -33,458,000 | -82,949 |
capital expenditures | -3,043,000 | 0 | 86,000 | -550,000 | -1,389,000 | -1,617,000 | 787,000 | -1,479,000 | -3,879,000 | -2,024,000 | -830,000 | -2,268,000 | -3,721,000 | -4,904,000 | -4,189,000 | -4,019,000 | -3,638,000 | -2,842,000 | -1,119,000 | -1,569,000 | -401,000 | -67,000 | -536,000 | -319,000 | -117,000 | -141,000 | -829,000 | -613,000 | -1,253,000 | -58,000 | -1,700,000 | -344,000 | -9,373,000 | -6,116,000 | -2,668,000 | -4,396,000 | -3,255,000 | -457,000 | -2,131,000 | -1,672,000 | -717,000 | -1,132,000 | -942,000 | -477,000 | -807,000 | -577,000 | -297,000 | -1,263,000 | -781,000 | -2,120 | ||||
free cash flows | -47,734,000 | -19,069,000 | -18,621,000 | -29,927,000 | -45,445,000 | -32,267,000 | -44,676,000 | -55,742,000 | -79,561,000 | -59,584,000 | -66,011,000 | -44,009,000 | -98,412,000 | -65,470,000 | -67,242,000 | -64,582,000 | -82,667,000 | -34,550,000 | -41,775,000 | -17,281,000 | -23,505,000 | -14,330,000 | -18,344,000 | -24,108,000 | 75,246,000 | -18,321,000 | -18,089,000 | -18,172,000 | -26,566,000 | -19,043,000 | -34,970,000 | -19,117,000 | -56,691,000 | -35,596,000 | -19,339,000 | -59,424,000 | -42,407,000 | -20,724,000 | -49,306,000 | -33,077,000 | -24,628,000 | -37,243,000 | -30,818,000 | -16,733,000 | -16,066,000 | -34,559,000 | -17,872,000 | -59,862,000 | -41,731,000 | -85,069 | ||||
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of assets | 50,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for waiver of milestone obligation | -1,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -3,043,000 | 86,000 | -550,000 | -1,389,000 | -577,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
purchases of intangible assets | -5,000,000 | 0 | 0 | -5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | -52,448,000 | -65,825,000 | -56,172,000 | -61,820,000 | -114,600,000 | -111,657,000 | -191,907,000 | -76,869,000 | -111,524,000 | |||||||||||||||||||||||||||||||||||||||||||||
maturities of investments | 48,250,000 | 59,984,000 | 84,641,000 | 82,005,000 | 113,443,000 | 113,531,000 | 128,817,000 | 189,973,000 | 161,650,000 | 138,268,000 | 320,124,000 | 147,265,000 | 163,864,000 | 220,375,000 | 124,910,000 | 108,455,000 | 122,060,000 | 199,220,000 | 73,110,000 | 81,775,000 | 68,400,000 | 38,900,000 | 52,250,000 | 43,700,000 | 18,750,000 | 11,750,000 | 24,950,000 | 27,550,000 | 56,860,000 | 12,500,000 | 48,200,000 | 21,700,000 | 68,071,000 | 46,511,000 | 34,905,000 | 46,208,000 | 22,082,000 | 15,539,000 | 68,553,000 | 51,898,000 | 34,464,000 | 119,673,000 | 76,195,000 | 45,190,000 | 133,391,000 | 99,373,000 | 37,180,000 | 92,392,000 | 63,972,000 | 29,889,000 | 194,929,000 | 125,285,000 | ||
net cash from investing activities | 35,859,000 | 26,029,000 | 18,902,000 | 25,283,000 | 45,234,000 | 58,238,000 | 23,065,000 | 76,837,000 | -34,136,000 | 242,323,000 | -98,591,000 | -72,553,000 | 53,908,000 | -60,281,000 | 42,053,000 | -291,646,000 | -460,808,000 | 8,170,000 | -63,641,000 | -2,859,000 | -54,327,000 | 19,659,000 | -5,513,000 | 4,442,000 | -7,749,000 | -12,229,000 | -17,112,000 | 25,480,000 | -21,536,000 | -32,401,000 | -23,241,000 | 31,036,000 | 16,469,000 | 15,299,000 | 21,073,000 | 8,377,000 | 8,198,000 | -8,965,000 | -12,728,000 | -5,583,000 | 29,589,000 | 13,688,000 | 12,978,000 | -9,354,000 | -32,436,000 | -29,910,000 | -50,738 | |||||||
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from equity plans | 1,437,000 | 0 | 1,469,000 | 0 | 1,959,000 | 0 | 812,000 | 0 | 6,891,000 | 936,000 | 4,562,000 | 2,586,000 | 7,235,000 | 1,247,000 | 3,543,000 | 848,000 | 5,592,000 | 1,685,000 | 4,810,000 | 2,968,000 | 22,343,000 | 32,186,000 | 13,347,000 | 628,000 | 199,000 | 131,000 | 327,000 | 1,400,000 | 6,690,000 | 5,471,000 | 2,517,000 | 2,487,000 | 8,818,000 | 6,231,000 | 3,408,000 | 7,529,000 | 4,502,000 | 3,423,000 | 5,465,000 | 2,984,000 | 2,434,000 | 3,319,000 | 2,691,000 | 2,311,000 | ||||||||||
net cash from financing activities | 1,437,000 | 0 | 1,469,000 | 0 | 1,959,000 | -50,200,000 | 812,000 | -152,000 | 6,553,000 | -81,602,000 | -781,000 | -4,715,000 | 195,989,000 | 819,000 | 3,133,000 | 455,000 | 5,215,000 | 1,324,000 | 299,656,000 | 2,880,000 | 865,721,000 | 125,877,000 | 107,135,000 | 628,000 | 18,199,000 | 18,131,000 | 327,000 | 1,400,000 | 6,690,000 | 5,279,000 | 35,379,000 | 35,473,000 | 68,713,000 | 66,305,000 | 3,408,000 | 65,729,000 | 62,702,000 | 29,959,000 | 6,898,000 | 4,417,000 | 2,434,000 | 24,087,000 | 23,337,000 | 22,957,000 | 42,451,000 | 41,003,000 | 29,656,000 | 2,703,000 | 2,020,000 | 1,755,000 | 7,486,000 | 3,651,000 | 333,000 | 107,172 |
net increase in cash, cash equivalents, and restricted cash | -7,395,000 | 6,960,000 | 3,137,000 | -103,265,000 | -205,737,000 | 28,745,000 | 20,656,000 | |||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 65,259,000 | 0 | 0 | 0 | 57,592,000 | 0 | 0 | 0 | 182,633,000 | 0 | 0 | 0 | 328,311,000 | 0 | ||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | 57,864,000 | 6,960,000 | 1,664,000 | -4,094,000 | 60,729,000 | -22,612,000 | -21,586,000 | 22,422,000 | 79,368,000 | -205,737,000 | 176,361,000 | -145,047,000 | 357,056,000 | 20,656,000 | ||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 56,274,000 | 7,240,000 | 1,664,000 | -3,704,000 | 58,507,000 | -22,612,000 | -21,544,000 | 22,880,000 | 76,646,000 | -205,737,000 | 176,361,000 | -144,547,000 | 353,834,000 | 20,656,000 | -6,012,000 | -118,129,000 | 428,574,000 | 35,337,000 | -34,406,000 | -472,604,000 | 932,398,000 | 12,583,000 | 25,686,000 | -25,520,000 | 68,862,000 | -3,457,000 | 2,726,000 | -7,847,000 | 38,205,000 | -19,219,000 | 23,058,000 | 25,458,000 | 25,931,000 | 36,478,000 | 28,982,000 | 22,794,000 | 24,778,000 | 20,080,000 | 27,208,000 | 25,930,000 | 30,271,000 | 35,411,000 | 28,200,000 | 41,261,000 | 64,767,000 | 40,833,000 | 53,038,000 | 32,558,000 | 33,623,000 | 56,260,000 | 57,580,000 | 54,514,000 | 84,615,000 | 62,717 |
restricted cash at end of period | 1,590,000 | -280,000 | 0 | -390,000 | 2,222,000 | 0 | -42,000 | -458,000 | 2,722,000 | 0 | 0 | -500,000 | 3,222,000 | 0 | 0 | -2,260,000 | 5,482,000 | 32,000 | 1,760,000 | -1,036,000 | 4,336,000 | 836,000 | 0 | -500,000 | 4,000,000 | 0 | 0 | -500,000 | 4,500,000 | 0 | 4,500,000 | 4,500,000 | ||||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
right-of-use asset and lease liability recognized due to lease extension | 0 | 0 | 29,575,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
merger-related compensation expense | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on debt restructuring | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration liability | -14,150,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -1,617,000 | 787,000 | -1,479,000 | -3,879,000 | -2,024,000 | -830,000 | -2,268,000 | -3,721,000 | -4,904,000 | -4,189,000 | -4,019,000 | -3,638,000 | -2,842,000 | -1,119,000 | -1,569,000 | -401,000 | -67,000 | -536,000 | -319,000 | -117,000 | -141,000 | -829,000 | -613,000 | -1,253,000 | -58,000 | -1,700,000 | -344,000 | -9,373,000 | -6,116,000 | -2,668,000 | -5,556,000 | -3,255,000 | -457,000 | -2,131,000 | -1,672,000 | -717,000 | -1,132,000 | -942,000 | -477,000 | -807,000 | -297,000 | -1,263,000 | -781,000 | -274,000 | -7,846,000 | -5,588,000 | -1,496,000 | -4,030 | ||||||
purchase of intangible assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for purchases of acquired entities, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investments | -233,291,000 | -134,889,000 | -66,813,000 | -164,717,000 | -76,369,000 | -130,625,000 | -222,021,000 | -570,974,000 | -64,426,000 | -138,728,000 | -115,355,000 | -46,240,000 | -72,960,000 | -15,017,000 | -5,962,000 | -19,125,000 | -17,623,000 | -17,955,000 | -44,500,000 | -31,547,000 | -74,591,000 | -61,181,000 | -10,419,000 | -82,028,000 | -64,572,000 | -43,383,000 | -43,715,000 | -40,580,000 | -25,265,000 | -97,468,000 | -66,876,000 | -36,515,000 | -141,549,000 | -42,466,000 | -69,436,000 | -54,359,000 | -20,137,000 | -232,957,000 | -188,653,000 | -131,221,000 | -76,315 | |||||||||||||
sales of investments | 26,795,000 | 0 | 0 | 0 | 595,000 | 0 | 178,177,000 | 29,960,000 | 4,597,000 | 0 | 0 | 2,442,000 | 2,442,000 | 3,662,000 | 3,662,000 | 3,662,000 | 19,830,000 | 13,334,000 | 4,949,000 | 8,317,000 | 6,817,000 | 6,817,000 | 7,896,000 | 4,856,000 | 3,500,000 | 36,520,000 | 36,520,000 | |||||||||||||||||||||||||||
proceeds from issuance of common stock under equity offerings, net of issuance costs | 0 | 0 | 0 | 189,200,000 | -1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | -50,000 | -489,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration | -82,043,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
pacific biosciences of california, inc.consolidated statements of cash flows | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments made in conjunction with convertible notes exchange | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable principal payoff | 0 | 0 | -152,000 | -338,000 | -445,000 | -486,000 | -465,000 | -446,000 | -428,000 | -410,000 | -393,000 | -377,000 | 0 | 0 | 0 | -16,000,000 | -4,500,000 | |||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory transferred to property and equipment | 556,000 | 175,000 | 278,000 | 357,000 | 1,207,000 | 492,000 | 1,460,000 | 608,000 | 1,245,000 | 912,000 | ||||||||||||||||||||||||||||||||||||||||||||
property and equipment transferred to inventory | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
right-of-use asset and liability additions and modifications | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock in conjunction with convertible notes exchange | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock in acquisition of apton and omniome | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock in connection with apton liquidity event bonus plan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible notes exchange | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock following milestone achievement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of acquired intangible assets | 6,852,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for purchase of apton, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuation advances | 0 | 0 | 0 | 52,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of premium and accretion of discount on marketable securities | -1,313,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from in investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
continuation advances | 0 | 0 | 0 | -52,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs | 0 | 0 | -88,000 | 895,624,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
convertible senior notes exchange | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -87,435,000 | 1,262,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and financing costs | 162,000 | 162,000 | 160,000 | 161,000 | 160,000 | 159,000 | 158,000 | 155,000 | 152,000 | 74,000 | 0 | 0 | 0 | 129,000 | 325,000 | 313,000 | 295,000 | 279,000 | 275,000 | 486,000 | 237,000 | 931,000 | 652,000 | 319,000 | 846,000 | 548,000 | 268,000 | 699,000 | 453,000 | 220,000 | 579,000 | 375,000 | 182,000 | 418,000 | 248,000 | |||||||||||||||||||
loss on disposition of equipment | -156,000 | 201,000 | 196,000 | 5,000 | -23,000 | 100,000 | 50,000 | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangibles | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for purchase of circulomics, net of cash acquired | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for purchase of omniome, net of cash acquired | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock in acquisition of omniome | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 18,936,000 | 19,019,000 | 22,703,000 | 18,938,000 | 28,447,000 | 15,805,000 | 10,165,000 | 5,275,000 | 4,992,000 | 3,234,000 | 4,032,000 | 3,869,000 | 4,062,000 | 4,089,000 | 4,381,000 | 7,522,000 | 10,506,000 | 5,282,000 | 14,962,000 | 9,994,000 | 4,984,000 | 14,726,000 | 9,619,000 | 4,581,000 | 9,813,000 | 6,575,000 | 3,255,000 | 6,944,000 | 4,492,000 | 2,270,000 | 7,361,000 | 5,190,000 | 2,746,000 | 7,158,000 | 4,770,000 | 2,187,000 | 9,100,000 | 6,111,000 | 3,104,000 | 6,268 | ||||||||||||||
amortization from investment premium | 385,000 | 758,000 | 904,000 | 1,325,000 | 1,217,000 | 565,000 | 36,000 | -94,000 | -83,000 | -416,000 | ||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents and restricted cash | -120,389,000 | -31,761,000 | 35,369,000 | -32,646,000 | -473,640,000 | 850,787,000 | 13,119,000 | 25,686,000 | -26,020,000 | 39,235,000 | -3,457,000 | 2,726,000 | -8,347,000 | 19,361,000 | 6,551,000 | 8,951,000 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at beginning of period | 0 | 465,817,000 | 0 | 0 | 0 | 85,947,000 | 300,000 | 0 | 0 | 33,627,000 | 0 | 0 | 0 | 23,344,000 | 0 | 21,007,000 | 21,007,000 | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at end of period | -120,389,000 | 434,056,000 | 35,369,000 | -32,646,000 | -473,640,000 | 936,734,000 | 13,419,000 | 25,686,000 | -26,020,000 | 72,862,000 | -3,457,000 | 2,726,000 | -8,347,000 | 42,705,000 | -19,219,000 | 27,558,000 | 29,958,000 | |||||||||||||||||||||||||||||||||||||
loss from derivative | 640,000 | 485,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of operating lease right-of-use assets | 812,000 | 801,000 | 790,000 | 735,000 | 683,000 | 709,000 | 665,000 | 636,000 | 653,000 | |||||||||||||||||||||||||||||||||||||||||||||
deferred gain from reverse termination fee | 0 | 0 | 98,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
issuance costs paid for underwritten public equity offering | 0 | -246,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from continuation advances from illumina | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization and accretion for investment premium | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
continuation advances from illumina | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from underwritten public equity offerings, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from continuation advances | 0 | 0 | -34,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
gain on derivative | 0 | -16,000 | -171,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from underwritten public equity offering, net of issuance costs | 32,862,000 | 32,986,000 | 52,530,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory transferred from property and equipment | 2,194,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from continuation advances | 34,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on return of building under capital lease | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from "at-the-market" offerings, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on derivative | -143,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion from investment discount | -144,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred service revenue | -347,000 | 964,000 | -230,000 | 671,000 | 75,000 | -307,000 | -1,202,000 | -349,000 | -260,000 | -502,000 | -36,000 | -705,000 | 303,000 | 573,000 | 609,000 | 1,661,000 | 1,582,000 | 258,000 | ||||||||||||||||||||||||||||||||||||
net cash provided by (used in) investing activities | 37,984,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash portion of gain on lease amendments | -3,043,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred contractual revenue | -10,787,000 | -7,192,000 | -3,596,000 | -10,788,000 | -7,192,000 | -3,596,000 | -5,088,000 | -3,392,000 | -1,696,000 | |||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents and restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment paid by landlord | 12,600,000 | 12,600,000 | 12,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
changes in deposits for property and equipment paid in prior period | 9,694,000 | 9,694,000 | 9,694,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment returned to landlord | 1,854,000 | 1,854,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other items | -194,000 | -38,000 | 36,000 | 87,000 | -145,000 | -270,000 | -182,000 | 74,000 | 21,000 | -22,000 | -69,000 | -73,000 | -73,000 | 121,000 | 270,000 | 53,000 | 53,000 | 42,000 | 26,000 | |||||||||||||||||||||||||||||||||||
disposal of property and equipment | 2,000 | 12,000 | 10,000 | 10,000 | 111,000 | 12,000 | 6,000 | |||||||||||||||||||||||||||||||||||||||||||||||
notes payable principal payment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from at-the-market equity offering, net of issuance costs | 11,865,000 | 11,865,000 | 58,200,000 | 58,200,000 | 26,536,000 | 1,433,000 | 1,433,000 | 20,768,000 | 20,646,000 | 20,646,000 | ||||||||||||||||||||||||||||||||||||||||||||
changes in unpaid property and equipment | 159,000 | 319,000 | 846,000 | 3,323,000 | 5,356,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
notes payable principal paying off | -4,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
impact from adoption of asc 606 revenue from contracts with customers | 189,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory transferred to (from) property and equipment | -343,000 | -398,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from "at-the-market" offering, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -10,835,000 | -8,851,000 | -13,549,000 | -5,707,000 | -26,307,000 | -25,242,000 | -2,605,000 | -90,070,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 16,765,000 | 16,765,000 | 16,765,000 | 33,629,000 | 33,629,000 | 33,629,000 | 36,449,000 | 36,449,000 | 36,449,000 | 26,362,000 | 26,362,000 | 26,362,000 | 46,540,000 | 46,540,000 | 46,540,000 | 58,865,000 | 58,865,000 | 58,865,000 | 147,650,000 | 147,650,000 | 147,650,000 | 89,232 | ||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 9,166,000 | 19,713,000 | 12,217,000 | -9,241,000 | -10,519,000 | -6,178,000 | 9,049,000 | 1,838,000 | 14,899,000 | 18,227,000 | 6,498,000 | -93,136,000 | -63,035,000 | -26,515 | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from underwritten public equity offering, net of issue costs | 52,709,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment through accounts payable | 1,160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
instruments that were transferred from inventory to property and equipment | 1,561,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt agreement, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
leased instruments that were transferred from inventory to property and equipment | 1,704,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory transferred to (from) property and equipment for internal use | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of facility agreement, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other current liabilities | -2,119,000 | 302,000 | 746,000 | -779,000 | -3,249,000 | -3,719,000 | 1,220,000 | 1,658,000 | 2,711,000 | 897,000 | 7,061 | |||||||||||||||||||||||||||||||||||||||||||
deferred rent and other long-term liabilities | -320,000 | -791,000 | -523,000 | -257,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | -894,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs | 22,685,000 | 21,237,000 | 9,890,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt facility, net of issuance costs | 19,766,000 | 19,766,000 | 19,766,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
lease incentives and other long-term liabilities | -588,000 | -288,000 | 1,127,000 | 1,405,000 | 721,000 | -300 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible preferred stock | 105,874 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 2,703,000 | 2,020,000 | 1,755,000 | 7,486,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
assets acquired under facility lease | 2,971 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to property and equipment under tenant improvement allowances | 1,910 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory transferred to property and equipment for internal use | 1,164,000 | 1,164,000 | 602,000 | 1,673,000 | 1,136,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
conversion of convertible preferred stock to common stock upon ipo | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification of preferred warrants to common stock warrants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock related to convertible preferred stock offering | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
vesting of stock options related to early exercises | 780,000 | 780,000 | 153,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment through accrued liabilities | 1,495,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of junior preferred stock options | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in ipo, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of notes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets acquired under facility financing obligation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 616,000 | -2,292 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term assets | -34,000 | -89 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
sales and maturities of investments | 102,807,000 | 29,607 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of common stock options | 3,651,000 | 333,000 | 1,298 | |||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of junior preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of convertible preferred stock warrants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification of convertible preferred stock warrants to liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in convertible preferred stock warrant liability fair value | 66 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of notes payable |
