Pulse Biosciences, Inc(NASDAQ:PLSE)
Pulse Biosciences, Inc. operates as a novel bioelectric medicine company. It offers CellFX System, a tunable, software-enabled, and console-based platform that delivers nano second duration pulses of electrical energy to non-thermally clear targeted cells while sparing adjacent non-cellular tissue p...
Website: http://www.pulsebiosciences.com
Founded: 2014
Full Time Employees: 82
Sector: Healthcare
Industry: Medical Instruments & Supplies
• 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue: | |||||||||||||||||||||||||||||||||||||||||
product revenue | 401,000 | 264,000 | 86,000 | ||||||||||||||||||||||||||||||||||||||
cost and expenses: | |||||||||||||||||||||||||||||||||||||||||
cost of product revenue | 370,000 | 260,000 | 279,000 | ||||||||||||||||||||||||||||||||||||||
research and development | 12,590,000 | 10,927,000 | 11,393,000 | 12,088,000 | 10,313,000 | 10,662,000 | 7,703,000 | 7,230,000 | 6,741,000 | 7,799,000 | 7,472,000 | 6,697,000 | 5,829,000 | 4,517,000 | 5,458,000 | 6,769,000 | 6,460,000 | 7,459,000 | 9,063,000 | 6,968,000 | 5,870,000 | 6,181,000 | 6,192 | 6,337 | 5,842,000 | 5,038 | 3,960 | 3,175,000 | 3,200 | 2,282 | 1,851,000 | 1,739 | 1,453 | 990,000 | |||||||
selling, general and administrative | 6,591,000 | 7,330,000 | 8,781,000 | ||||||||||||||||||||||||||||||||||||||
total cost and expenses | 19,551,000 | 18,517,000 | 20,453,000 | 20,275,000 | 18,044,000 | 20,261,000 | 13,655,000 | 11,726,000 | 10,615,000 | 12,533,000 | 11,252,000 | 10,227,000 | 9,562,000 | 18,025,000 | 14,279,000 | 17,717,000 | 14,847,000 | ||||||||||||||||||||||||
income from operations | -19,150,000 | -18,253,000 | -20,367,000 | -20,275,000 | -18,044,000 | -20,261,000 | -13,655,000 | -11,726,000 | -10,615,000 | -12,533,000 | -11,252,000 | -10,227,000 | -9,562,000 | -18,025,000 | -14,014,000 | -17,273,000 | -14,273,000 | ||||||||||||||||||||||||
yoy | 6.13% | -9.91% | 49.15% | 72.91% | 69.99% | 61.66% | 21.36% | 14.66% | 11.01% | -37.58% | -27.02% | -44.64% | 26.29% | ||||||||||||||||||||||||||||
qoq | 4.91% | -10.38% | 0.45% | 12.36% | -10.94% | 48.38% | 16.45% | 10.47% | -15.30% | 11.38% | 10.02% | 6.95% | 28.62% | -18.87% | |||||||||||||||||||||||||||
operating margin % | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | -5288.30% | -3890.32% | NaN% | -2486.59% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% |
other income: | |||||||||||||||||||||||||||||||||||||||||
interest income | 593,000 | 825,000 | 1,001,000 | 1,107,000 | 1,249,000 | 876,000 | 975,000 | 343,000 | 478,000 | 600,000 | 686,000 | 317,000 | -239,000 | -14,000 | 18,000 | -9,000 | -517,000 | -114,000 | 9,000 | 21,000 | 78,000 | 218 | 290 | 332,000 | 118 | 137 | 56,000 | 39 | 41 | 39,000 | 31 | 3 | |||||||||
other expense | -24,000 | -5,000 | -19,000 | ||||||||||||||||||||||||||||||||||||||
total other income | 569,000 | 820,000 | 982,000 | 1,107,000 | 1,249,000 | 876,000 | 975,000 | 343,000 | 478,000 | 600,000 | 686,000 | 317,000 | -239,000 | -14,000 | 18,000 | -9,000 | -517,000 | -114,000 | 9,000 | 21,000 | 78,000 | 218 | 290 | 332,000 | 118 | 137 | 56,000 | 39 | 41 | 39,000 | 31 | 3 | |||||||||
net income | -18,581,000 | -17,433,000 | -19,385,000 | -19,168,000 | -16,795,000 | -19,385,000 | -12,680,000 | -11,383,000 | -10,137,000 | -11,933,000 | -10,566,000 | -9,910,000 | -9,801,000 | -18,039,000 | -13,996,000 | -17,273,000 | -14,282,000 | -15,323,000 | -18,639,000 | -12,896,000 | -11,333,000 | -11,872,000 | -11,746 | -11,359 | -10,078,000 | -10,761 | -9,163 | -8,668,000 | -7,486 | -6,180 | -3,198,000 | -2,767 | -2,258 | -1,684,000 | |||||||
yoy | 10.63% | -10.07% | 52.88% | 68.39% | 65.68% | 62.45% | 20.01% | 14.86% | 3.43% | -41.43% | -29.19% | -43.26% | 26.31% | -8.66% | -7.33% | 10.75% | 35.21% | 57.00% | 109690.57% | 99671.11% | 17.80% | 9.15% | 23.97% | 16.27% | 43.75% | 48.27% | 171.04% | 170.55% | 173.69% | 89.90% | |||||||||||
qoq | 6.59% | -10.07% | 1.13% | 14.13% | -13.36% | 52.88% | 11.39% | 12.29% | -15.05% | 12.94% | 6.62% | 1.11% | 28.89% | -18.97% | -6.79% | -17.79% | 13.79% | -4.54% | 3.41% | -99.89% | 17.44% | -99.89% | 21.13% | -99.81% | 22.54% | -99.87% | |||||||||||||||
net income margin % | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | -5281.51% | -3890.32% | NaN% | -2488.15% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | -Infinity% |
comprehensive loss | -18,581,000 | -17,433,000 | -19,385,000 | -19,168,000 | -16,795,000 | -19,385,000 | -12,680,000 | -11,383,000 | -10,137,000 | -11,933,000 | -10,566,000 | -9,910,000 | -9,801,000 | -18,039,000 | -13,996,000 | -17,273,000 | -14,282,000 | -15,323,000 | -18,638,000 | -12,895,000 | -11,350,000 | -11,859,000 | -11,760 | -11,339 | -10,075,000 | -10,764 | -9,160 | -8,620,000 | -7,482 | -6,177 | -3,200,000 | ||||||||||
net income per share | -0.27 | -0.26 | -0.29 | ||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding, basic and diluted | 67,994,566 | 67,395,339 | 67,385 | ||||||||||||||||||||||||||||||||||||||
revenues: | |||||||||||||||||||||||||||||||||||||||||
product revenues | 265,000 | 444,000 | 574,000 | ||||||||||||||||||||||||||||||||||||||
total revenues | 265,000 | 444,000 | 574,000 | ||||||||||||||||||||||||||||||||||||||
yoy | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | ||||||||||||||||||||||||||||||||
qoq | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | -40.32% | ||||||||||||||||||||||||||||||||||
general and administrative | 8,187,000 | 7,731,000 | 9,599,000 | 5,952,000 | 4,496,000 | 3,874,000 | 4,734,000 | 3,780,000 | 3,530,000 | 3,733,000 | 3,088,000 | 3,787,000 | 4,498,000 | 4,256,000 | 4,200,000 | 5,316,000 | 5,771,000 | 5,317,000 | 5,603,000 | 5,606 | 5,146 | 4,401,000 | 5,675 | 5,173 | 5,383,000 | 4,159 | 3,772 | 1,220,000 | 893 | 642 | 528,000 | ||||||||||
loss from operations, before income taxes | -19,168,000 | -16,795,000 | -19,385,000 | -12,680,000 | -11,383,000 | -10,137,000 | -11,933,000 | -10,566,000 | -9,910,000 | -9,801,000 | -3,198,000 | -2,767 | -2,258 | -1,684,000 | |||||||||||||||||||||||||||
income tax benefit | |||||||||||||||||||||||||||||||||||||||||
basic and diluted net loss per share | -0.28 | -0.25 | -0.32 | -0.21 | -0.2 | -0.18 | -0.22 | -0.19 | -0.22 | -0.26 | -0.49 | -0.44 | -0.58 | -0.48 | -0.58 | -0.71 | -0.51 | -0.53 | -0.57 | -0.57 | -0.55 | -0.49 | -0.64 | -0.54 | -0.51 | -0.52 | -0.43 | -0.23 | |||||||||||||
weighted-average shares used for eps calculation | 67,276 | 67,126 | 58,398 | 61,066 | 57,180 | 55,172 | 48,038 | 54,923 | 44,512 | 37,390 | 33,935 | 37,158 | 31,492 | 29,745 | 27,964 | 29,612 | 26,477 | 26,072 | 23,248 | 25,223 | 21,528 | 20,838 | 20,746 | 20,774 | 20,728 | 20,679 | 17,078 | 16,927 | 16,881 | 16,842 | 14,754 | 14,381 | 14,233 | 13,803 | 11,009 | ||||||
cost of revenues | 8,400,000 | 1,344,000 | 909,000 | 727,000 | |||||||||||||||||||||||||||||||||||||
sales and marketing | 2,020,000 | 3,690,000 | 5,541,000 | 3,404,000 | 3,147,000 | 4,146,000 | |||||||||||||||||||||||||||||||||||
other comprehensive gain: | |||||||||||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale securities | 1,000 | 1,000 | -17,000 | 13,000 | 20 | 3,000 | 3 | ||||||||||||||||||||||||||||||||||
revenue | |||||||||||||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||
total operating expenses | 14,806,000 | 18,525,000 | 12,905,000 | 11,354,000 | 11,950,000 | 11,964 | 11,649 | 10,410,000 | 10,879 | 9,300 | 8,724,000 | 7,525 | 6,221 | 3,237,000 | 2,798 | 2,261 | 1,684,000 | ||||||||||||||||||||||||
other comprehensive loss: | |||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets | 166,000 | 167,000 | 166,000 | 166 | 166 | 167,000 | 166 | 167 | 166,000 | 166 | 167 | 166,000 | 166 | 166 | 166,000 | ||||||||||||||||||||||||||
unrealized gains on available-for-sale securities | -14 | ||||||||||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale securities, net of tax | 48,000 | 4 | 3 | ||||||||||||||||||||||||||||||||||||||
income tax | |||||||||||||||||||||||||||||||||||||||||
unrealized loss on available-for-sale securities, net of tax | |||||||||||||||||||||||||||||||||||||||||
net loss per common share – basic and diluted | -0.21 | -0.23 | -220 | ||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding – basic and diluted | 13,315 | 9,791 | 7,565,000 | ||||||||||||||||||||||||||||||||||||||
income taxes |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 68,319,000 | 80,735,000 | 95,214,000 | 106,349,000 | 119,279,000 | 118,038,000 | 79,033,000 | 26,196,000 | 34,885,000 | 44,365,000 | 50,386,000 | 58,747,000 | 54,098,000 | 61,139,000 | 69,162,000 | 14,798,000 | 12,676,000 | 28,614,000 | 41,991,000 | 47,426,000 | 59,883,000 | 12,463,000 | 7,070,000 | 37,765,000 | 7,864,000 | 6,899,000 | 9,570,000 | 10,780,000 | 8,536,000 | 51,103,000 | 6,331,000 | 6,794,000 | 10,667,000 | 3,386,000 | 32,423,000 | 1,990,000 | 2,751,000 | 2,089,000 | 4,628,000 | 20,214,000 | |
accounts receivable | 157,000 | 274,000 | 15,000 | 5,000 | 8,000 | 21,000 | 61,000 | 72,000 | |||||||||||||||||||||||||||||||||
inventory | 206,000 | 136,000 | 57,000 | 51,000 | 30,000 | 750,000 | 7,871,000 | 7,487,000 | 5,824,000 | 4,281,000 | 2,691,000 | 1,135,000 | |||||||||||||||||||||||||||||
prepaid expenses and other current assets | 2,448,000 | 2,276,000 | 1,871,000 | 1,760,000 | 1,600,000 | 1,411,000 | 1,381,000 | 1,043,000 | 964,000 | 963,000 | 1,237,000 | 1,211,000 | 849,000 | 1,008,000 | 1,244,000 | 1,062,000 | 1,979,000 | 2,131,000 | 2,866,000 | 3,267,000 | 958,000 | 1,864,000 | 748,000 | 907,000 | 545,000 | 1,005,000 | 1,437,000 | 1,908,000 | 550,000 | 779,000 | 1,095,000 | 1,161,000 | 368,000 | 412,000 | 512,000 | 717,000 | 253,000 | 268,000 | 294,000 | 337,000 | 47,000 |
total current assets | 71,130,000 | 83,421,000 | 97,157,000 | 108,160,000 | 120,909,000 | 119,449,000 | 80,414,000 | 27,239,000 | 35,849,000 | 45,328,000 | 51,623,000 | 59,958,000 | 54,947,000 | 62,147,000 | 71,161,000 | 23,739,000 | 22,163,000 | 36,630,000 | 49,210,000 | 61,755,000 | 61,976,000 | 22,339,000 | 30,334,000 | 38,672,000 | 16,431,000 | 26,403,000 | 35,935,000 | 44,550,000 | 53,351,000 | 60,362,000 | 22,116,000 | 28,660,000 | 33,743,000 | 38,481,000 | 42,553,000 | 16,116,000 | 19,113,000 | 16,663,000 | 19,007,000 | 21,046,000 | 2,645,000 |
property and equipment | 1,016,000 | 1,051,000 | 1,055,000 | 1,109,000 | 1,062,000 | 1,160,000 | 1,221,000 | 1,313,000 | 1,400,000 | 1,528,000 | 1,648,000 | 1,755,000 | 1,865,000 | 1,961,000 | 2,286,000 | 2,386,000 | 2,554,000 | 2,462,000 | 2,446,000 | 2,460,000 | 2,430,000 | 2,478,000 | 2,562,000 | 2,591,000 | 2,633,000 | 2,566,000 | 2,428,000 | 1,985,000 | 2,056,000 | 2,173,000 | 2,339,000 | 2,432,000 | 2,451,000 | 2,570,000 | 2,635,000 | 2,730,000 | |||||
intangible assets | 408,000 | 575,000 | 741,000 | 907,000 | 1,054,000 | 1,220,000 | 1,386,000 | 1,553,000 | 1,719,000 | 1,886,000 | 2,052,000 | 2,218,000 | 2,384,000 | 2,551,000 | 2,717,000 | 2,883,000 | 3,050,000 | 3,216,000 | 3,382,000 | 3,549,000 | 3,715,000 | 3,882,000 | 4,048,000 | 4,214,000 | 4,381,000 | 4,547,000 | 4,713,000 | 4,880,000 | 5,046,000 | 5,213,000 | 5,379,000 | 5,545,000 | 5,712,000 | 5,878,000 | |||||||
goodwill | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 | 2,791,000 |
right-of-use assets | 5,702,000 | 6,010,000 | 6,316,000 | 6,607,000 | 6,889,000 | 7,163,000 | 6,588,000 | 6,818,000 | 7,040,000 | 7,256,000 | 7,466,000 | 7,670,000 | 7,869,000 | 8,062,000 | 8,250,000 | 8,433,000 | 8,611,000 | 8,785,000 | 8,954,000 | 9,119,000 | 9,280,000 | 9,438,000 | 9,595,000 | 9,749,000 | 5,043,000 | 5,114,000 | 1,190,000 | 1,182,000 | |||||||||||||
other assets | 575,000 | 691,000 | 705,000 | 677,000 | 678,000 | 677,000 | 646,000 | 714,000 | 365,000 | 365,000 | 365,000 | 365,000 | 365,000 | 365,000 | 365,000 | 365,000 | 365,000 | 365,000 | 365,000 | 365,000 | 365,000 | 365,000 | 365,000 | 365,000 | 562,000 | 494,000 | 1,645,000 | ||||||||||||||
total assets | 81,622,000 | 94,539,000 | 108,765,000 | 120,251,000 | 133,383,000 | 132,460,000 | 93,046,000 | 40,428,000 | 49,164,000 | 59,154,000 | 65,945,000 | 74,757,000 | 70,221,000 | 77,877,000 | 87,570,000 | 40,597,000 | 39,534,000 | 54,249,000 | 67,148,000 | 80,039,000 | 80,557,000 | 41,293,000 | 49,695,000 | 58,382,000 | 31,841,000 | 41,915,000 | 48,702,000 | 57,033,000 | 63,452,000 | 70,640,000 | 32,726,000 | 39,529,000 | 44,798,000 | 49,821,000 | 54,124,000 | 27,948,000 | 28,574,000 | 26,314,000 | 28,830,000 | 31,057,000 | 12,824,000 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||
accounts payable | 2,761,000 | 2,777,000 | 2,978,000 | 2,742,000 | 2,370,000 | 1,673,000 | 1,727,000 | 1,637,000 | 1,712,000 | 1,836,000 | 1,412,000 | 1,794,000 | 2,160,000 | 1,573,000 | 2,022,000 | 1,948,000 | 3,486,000 | 2,904,000 | 2,706,000 | 2,823,000 | 2,164,000 | 1,717,000 | 1,432,000 | 1,489,000 | 1,214,000 | 1,963,000 | 1,816,000 | 1,577,000 | 1,200,000 | 1,272,000 | 1,281,000 | 1,502,000 | 944,000 | 782,000 | 914,000 | 851,000 | 782,000 | 265,000 | 446,000 | 333,000 | 296,000 |
accrued liabilities | 5,408,000 | 3,576,000 | |||||||||||||||||||||||||||||||||||||||
lease liability, current | 1,627,000 | 1,570,000 | 1,519,000 | 1,459,000 | 1,406,000 | 1,355,000 | 1,193,000 | 1,146,000 | 1,101,000 | 1,058,000 | 1,016,000 | 975,000 | 935,000 | 896,000 | 858,000 | 827,000 | 799,000 | 774,000 | 749,000 | 719,000 | 629,000 | 542,000 | 457,000 | 278,000 | 98,000 | 177,000 | 168,000 | 396,000 | |||||||||||||
total current liabilities | 9,796,000 | 7,923,000 | 9,700,000 | 8,978,000 | 7,760,000 | 10,055,000 | 6,741,000 | 5,962,000 | 5,081,000 | 6,708,000 | 5,432,000 | 5,613,000 | 6,991,000 | 5,981,000 | 6,998,000 | 7,564,000 | 8,905,000 | 8,519,000 | 9,519,000 | 9,844,000 | 8,528,000 | 7,585,000 | 6,000,000 | 4,890,000 | 3,383,000 | 4,459,000 | 4,047,000 | 3,448,000 | 3,115,000 | 3,108,000 | 3,348,000 | 3,072,000 | 2,191,000 | 2,213,000 | 2,474,000 | 1,972,000 | 1,242,000 | 1,016,000 | 967,000 | 590,000 | 650,000 |
lease liability, less current portion | 5,528,000 | 5,960,000 | 6,371,000 | 6,786,000 | 7,171,000 | 7,543,000 | 7,174,000 | 7,497,000 | 7,796,000 | 8,086,000 | 8,368,000 | 8,644,000 | 8,898,000 | 9,144,000 | 10,040,000 | 10,814,000 | 11,164,000 | ||||||||||||||||||||||||
total liabilities | 15,324,000 | 13,883,000 | 16,071,000 | 15,764,000 | 14,931,000 | 17,598,000 | 13,915,000 | 13,459,000 | 12,877,000 | 14,794,000 | 13,800,000 | 14,257,000 | 80,889,000 | 80,125,000 | 81,381,000 | 17,182,000 | 18,738,000 | 18,559,000 | 19,761,000 | 20,289,000 | 60,160,000 | 18,399,000 | 16,991,000 | 16,054,000 | 10,073,000 | 11,178,000 | 7,721,000 | 7,172,000 | 4,338,000 | 4,306,000 | 4,652,000 | 4,482,000 | 3,703,000 | 3,826,000 | 4,189,000 | 3,788,000 | |||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value... | |||||||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 68,000 | 68,000 | 68,000 | 67,000 | 67,000 | 66,000 | 62,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 37,000 | 37,000 | 29,000 | 25,000 | 21,000 | 21,000 | 17,000 | 13,000 | |||||||||||||||||||||
additional paid-in capital | 548,092,000 | 543,869,000 | 538,474,000 | 530,883,000 | 525,680,000 | 505,296,000 | 450,184,000 | 385,349,000 | 383,284,000 | 381,220,000 | 377,072,000 | 374,861,000 | 293,801,000 | 292,420,000 | 291,660,000 | 290,847,000 | 274,240,000 | 271,861,000 | 268,142,000 | 266,223,000 | 211,550,000 | 195,410,000 | 191,468,000 | 188,197,000 | 156,291,000 | 153,401,000 | 149,853,000 | 146,973,000 | 144,887,000 | 142,032,000 | 94,825,000 | 91,034,000 | 87,922,000 | 84,202,000 | 79,391,000 | 46,135,000 | 43,131,000 | 37,898,000 | 37,655,000 | 37,484,000 | 16,938,000 |
accumulated deficit | -481,862,000 | -463,281,000 | -445,848,000 | -426,463,000 | -407,295,000 | -390,500,000 | -371,115,000 | -358,435,000 | -347,052,000 | -336,915,000 | -324,982,000 | -314,416,000 | -304,506,000 | -294,705,000 | -285,508,000 | -267,469,000 | -253,473,000 | -236,200,000 | -220,784,000 | -206,502,000 | -191,179,000 | -172,540,000 | -158,790,000 | -145,894,000 | -134,561,000 | -122,689,000 | -108,901,000 | -97,155,000 | -85,796,000 | -75,718,000 | -66,765,000 | -56,004,000 | -46,841,000 | -38,173,000 | -29,470,000 | -21,984,000 | -15,804,000 | -12,606,000 | -9,797,000 | -7,030,000 | -4,772,000 |
total stockholders’ equity | 66,298,000 | 80,656,000 | 92,694,000 | 104,487,000 | 118,452,000 | 114,862,000 | 79,131,000 | 26,969,000 | 36,287,000 | 44,360,000 | 52,145,000 | 60,500,000 | 6,189,000 | 23,415,000 | 20,796,000 | 35,690,000 | 47,387,000 | 59,750,000 | 20,397,000 | 22,894,000 | 32,704,000 | 42,328,000 | 21,768,000 | 30,737,000 | 40,981,000 | 49,861,000 | 59,114,000 | 66,334,000 | 28,074,000 | 35,047,000 | 41,095,000 | 45,995,000 | 49,935,000 | 24,160,000 | 27,332,000 | 25,298,000 | 27,863,000 | 30,467,000 | 12,174,000 | ||
total liabilities and stockholders’ equity | 81,622,000 | 94,539,000 | 108,765,000 | 120,251,000 | 133,383,000 | 132,460,000 | 93,046,000 | 40,428,000 | 49,164,000 | 59,154,000 | 65,945,000 | 74,757,000 | 70,221,000 | 77,877,000 | 87,570,000 | 40,597,000 | 39,534,000 | 54,249,000 | 67,148,000 | 80,039,000 | 80,557,000 | 41,293,000 | 49,695,000 | 58,382,000 | 31,841,000 | 41,915,000 | 48,702,000 | 57,033,000 | 63,452,000 | 70,640,000 | 32,726,000 | 39,529,000 | 44,798,000 | 49,821,000 | 54,124,000 | 27,948,000 | 28,574,000 | 26,314,000 | 28,830,000 | 31,057,000 | 12,824,000 |
accrued expenses | 5,203,000 | 4,777,000 | 3,984,000 | 7,027,000 | 3,821,000 | 3,179,000 | 2,268,000 | 3,814,000 | 3,004,000 | 2,844,000 | 3,091,000 | 2,595,000 | 3,982,000 | 4,757,000 | 4,604,000 | 4,389,000 | 4,971,000 | 4,572,000 | 5,617,000 | 5,326,000 | 4,111,000 | 3,123,000 | 2,071,000 | 2,496,000 | 2,054,000 | 1,703,000 | 1,519,000 | 1,421,000 | 1,657,000 | 1,164,000 | 846,000 | 1,034,000 | 1,168,000 | 818,000 | 460,000 | 751,000 | 521,000 | 257,000 | 354,000 | ||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -1,000 | 1,000 | 17,000 | 8,000 | 22,000 | 2,000 | |||||||||||||||||||||||||||||||||||
related party note payable, current | 801,000 | 917,000 | 98,000 | 118,000 | |||||||||||||||||||||||||||||||||||||
related party note payable, less current | 65,000,000 | 65,000,000 | 65,000,000 | 41,000,000 | |||||||||||||||||||||||||||||||||||||
deferred revenue | 4,000 | 38,000 | 32,000 | 16,000 | 16,000 | 7,000 | |||||||||||||||||||||||||||||||||||
total stockholders’ deficit | -10,668,000 | ||||||||||||||||||||||||||||||||||||||||
note payable, current | 436,000 | 1,086,000 | 1,730,000 | ||||||||||||||||||||||||||||||||||||||
total stockholders’ (deficit) equity | -2,248,000 | ||||||||||||||||||||||||||||||||||||||||
lease liability, less current | 9,383,000 | 9,618,000 | 9,833,000 | 10,242,000 | 10,445,000 | 10,632,000 | 10,991,000 | 6,690,000 | 3,724,000 | 1,223,000 | |||||||||||||||||||||||||||||||
common stock | 37,000 | 37,000 | 29,000 | 29,000 | 29,000 | 26,000 | 25,000 | 25,000 | 21,000 | 21,000 | 21,000 | 21,000 | 17,000 | 17,000 | 17,000 | 16,000 | 15,000 | 14,000 | 13,000 | 13,000 | 8,000 | ||||||||||||||||||||
accumulated other comprehensive loss | 4,000 | -51,000 | |||||||||||||||||||||||||||||||||||||||
investments | 8,012,000 | 22,516,000 | 8,022,000 | 18,499,000 | 24,928,000 | 31,862,000 | 44,265,000 | 8,480,000 | 14,690,000 | 20,705,000 | 22,708,000 | 34,683,000 | 9,618,000 | 13,409,000 | 16,109,000 | 14,085,000 | 495,000 | ||||||||||||||||||||||||
related party other receivable | 8,371,000 | ||||||||||||||||||||||||||||||||||||||||
deferred rent, current | 415,000 | 410,000 | 406,000 | 401,000 | 397,000 | 392,000 | 303,000 | ||||||||||||||||||||||||||||||||||
deferred rent, net of current | |||||||||||||||||||||||||||||||||||||||||
lease liability | 6,719,000 | ||||||||||||||||||||||||||||||||||||||||
lease liability, net of current | 3,674,000 | ||||||||||||||||||||||||||||||||||||||||
other asset | 1,645,000 | 208,000 | 101,000 | 101,000 | 101,000 | 101,000 | 101,000 | 101,000 | 101,000 | ||||||||||||||||||||||||||||||||
deferred rent, less current | 1,198,000 | 1,304,000 | 1,410,000 | 1,512,000 | |||||||||||||||||||||||||||||||||||||
deferred rent | 1,613,000 | 1,715,000 | 1,816,000 | ||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization | 6,044,000 | 6,210,000 | 6,377,000 | 6,543,000 | 6,709,000 | 6,876,000 | 7,042,000 | ||||||||||||||||||||||||||||||||||
equipment, net of accumulated depreciation | 293,000 | 317,000 | 323,000 | 344,000 | 346,000 | ||||||||||||||||||||||||||||||||||||
marketable investments | 14,306,000 | ||||||||||||||||||||||||||||||||||||||||
deferred offering costs | 493,000 | ||||||||||||||||||||||||||||||||||||||||
accumulated comprehensive loss | |||||||||||||||||||||||||||||||||||||||||
cash | 2,105,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||
net loss | -18,581,000 | -17,433,000 | -19,385,000 | -19,168,000 | -16,795,000 | -19,385,000 | -12,680,000 | -11,383,000 | -10,137,000 | -11,933,000 | -10,566,000 | -9,910,000 | -9,801,000 | -49,308,000 | -31,269,000 | -17,273,000 | -48,244,000 | -33,962,000 | -18,639,000 | -36,101,000 | -23,205,000 | -11,872,000 | -33,183,000 | -21,437,000 | -10,078,000 | -28,592,000 | -17,831,000 | -8,668,000 | -16,864,000 | -9,378,000 | -3,198,000 | -6,709,000 | -3,942,000 | -1,684,000 |
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||
depreciation | 88,000 | 93,000 | 90,000 | 106,000 | 117,000 | 121,000 | 127,000 | 132,000 | 132,000 | 138,000 | 133,000 | 136,000 | 135,000 | 520,000 | 347,000 | 160,000 | 349,000 | 229,000 | 113,000 | 310,000 | 213,000 | 104,000 | 390,000 | 300,000 | 162,000 | 474,000 | 309,000 | 153,000 | ||||||
amortization of intangible assets | 167,000 | 166,000 | 166,000 | 167,000 | 166,000 | 166,000 | 167,000 | 166,000 | 167,000 | 166,000 | 166,000 | 166,000 | 167,000 | 499,000 | 333,000 | 166,000 | 500,000 | 333,000 | 167,000 | 499,000 | 333,000 | 166,000 | 500,000 | 333,000 | 167,000 | 499,000 | 333,000 | 166,000 | 499,000 | 333,000 | 166,000 | 499,000 | 332,000 | 166,000 |
stock-based compensation | 1,912,000 | 4,970,000 | 5,617,000 | 5,189,000 | 5,681,000 | 6,793,000 | 2,982,000 | 2,052,000 | 1,759,000 | 3,344,000 | 1,798,000 | 1,143,000 | 896,000 | 4,443,000 | 3,720,000 | 2,007,000 | 10,990,000 | 9,413,000 | 6,965,000 | 7,686,000 | 5,038,000 | 2,626,000 | 7,739,000 | 5,060,000 | 2,361,000 | 9,988,000 | 6,595,000 | 3,420,000 | 6,403,000 | 3,053,000 | 263,000 | 627,000 | 389,000 | 193,000 |
non-cash lease expense | 308,000 | 306,000 | 291,000 | |||||||||||||||||||||||||||||||
write-off of deferred issuance costs | 281,000 | |||||||||||||||||||||||||||||||||
other | 62,000 | |||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||
accounts receivable | 55,000 | -259,000 | 56,000 | 53,000 | 40,000 | -72,000 | ||||||||||||||||||||||||||||
inventory | -70,000 | -79,000 | -6,000 | -21,000 | -30,000 | -2,297,000 | -2,047,000 | -1,663,000 | -4,281,000 | -2,691,000 | -1,135,000 | |||||||||||||||||||||||
prepaid expenses and other current assets | -129,000 | -374,000 | -115,000 | -149,000 | -274,000 | -9,000 | -312,000 | -89,000 | 7,000 | 278,000 | -34,000 | -469,000 | 160,000 | 940,000 | 1,112,000 | 191,000 | -2,087,000 | -2,454,000 | -124,000 | 431,000 | 522,000 | 460,000 | -658,000 | -1,129,000 | 229,000 | -683,000 | -749,000 | 44,000 | -244,000 | -449,000 | 15,000 | -250,000 | -293,000 | |
other non-current assets | 3,000 | |||||||||||||||||||||||||||||||||
accounts payable | -148,000 | -186,000 | 274,000 | 332,000 | 712,000 | -7,000 | 92,000 | -162,000 | -124,000 | 437,000 | -386,000 | -375,000 | 587,000 | -895,000 | -931,000 | 609,000 | 975,000 | 1,041,000 | 433,000 | -595,000 | -758,000 | -749,000 | 544,000 | 305,000 | -72,000 | 499,000 | 720,000 | 162,000 | 649,000 | 586,000 | 517,000 | 184,000 | 71,000 | 34,000 |
accrued liabilities | 1,832,000 | |||||||||||||||||||||||||||||||||
lease liabilities | -375,000 | -360,000 | -355,000 | -332,000 | -321,000 | -299,000 | -276,000 | -254,000 | -247,000 | -240,000 | -235,000 | -214,000 | -207,000 | -573,000 | -369,000 | -182,000 | -365,000 | -192,000 | -95,000 | -104,000 | -110,000 | 69,000 | ||||||||||||
net cash from operating activities | -14,595,000 | -14,755,000 | -13,039,000 | -12,807,000 | -13,521,000 | -9,144,000 | -9,024,000 | -8,395,000 | -9,780,000 | -6,782,000 | -10,487,000 | -9,202,000 | -6,570,000 | -39,048,000 | -28,416,000 | -15,594,000 | -41,403,000 | -28,053,000 | -11,687,000 | -26,110,000 | -17,561,000 | -9,622,000 | -24,989,000 | -17,024,000 | -7,330,000 | -17,588,000 | -10,738,000 | -5,018,000 | -7,124,000 | -3,707,000 | -2,499,000 | -5,733,000 | -3,751,000 | -1,462,000 |
capital expenditures | -33,000 | -105,000 | -62,000 | -103,000 | -45,000 | -53,000 | -38,000 | -29,000 | -5,000 | -43,000 | -23,000 | -16,000 | -39,000 | -360,000 | -298,000 | -279,000 | -303,000 | -146,000 | -51,000 | -162,000 | -100,000 | -171,000 | -645,000 | -112,000 | -45,000 | -243,000 | -171,000 | -34,000 | -2,407,000 | -2,464,000 | 0 | 0 | 0 | 0 |
free cash flows | -14,628,000 | -14,860,000 | -13,101,000 | -12,910,000 | -13,566,000 | -9,197,000 | -9,062,000 | -8,424,000 | -9,785,000 | -6,825,000 | -10,510,000 | -9,218,000 | -6,609,000 | -39,408,000 | -28,714,000 | -15,873,000 | -41,706,000 | -28,199,000 | -11,738,000 | -26,272,000 | -17,661,000 | -9,793,000 | -25,634,000 | -17,136,000 | -7,375,000 | -17,831,000 | -10,909,000 | -5,052,000 | -9,531,000 | -6,171,000 | -2,499,000 | -5,733,000 | -3,751,000 | -1,462,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||
purchases of property and equipment | -33,000 | -105,000 | -62,000 | -103,000 | -45,000 | -53,000 | -38,000 | -29,000 | -5,000 | -43,000 | -23,000 | -16,000 | -39,000 | -360,000 | -298,000 | -279,000 | -303,000 | -146,000 | -51,000 | -162,000 | -100,000 | -171,000 | -645,000 | -112,000 | -45,000 | -243,000 | -171,000 | -34,000 | -2,407,000 | -2,464,000 | ||||
net cash from investing activities | -33,000 | -105,000 | -62,000 | -123,000 | -45,000 | -53,000 | -38,000 | -29,000 | -5,000 | -43,000 | -23,000 | -16,000 | -39,000 | -360,000 | -298,000 | -279,000 | 7,697,000 | 7,854,000 | 7,949,000 | -4,168,000 | 18,404,000 | -16,626,000 | -23,180,000 | 19,898,000 | -1,578,000 | -1,810,000 | -14,160,000 | -556,000 | -39,000 | |||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock under employee stock purchase plan | 465,000 | -7,000 | 241,000 | 0 | 352,000 | 0 | 182,000 | 0 | 296,000 | 0 | 103,000 | 1,000 | 291,000 | 485,000 | 372,000 | 372,000 | 810,000 | 421,000 | 430,000 | 490,000 | 255,000 | 255,000 | 423,000 | 222,000 | 272,000 | |||||||||
proceeds from exercises of warrants, net of issuance costs | 130,000 | 1,000 | 17,000 | |||||||||||||||||||||||||||||||
proceeds from exercises of stock options | 1,674,000 | 387,000 | 1,708,000 | 12,000 | 380,000 | 373,000 | 476,000 | 13,000 | 9,000 | 804,000 | 309,000 | 678,000 | 678,000 | 619,000 | 349,000 | 9,000 | 9,000 | 272,000 | 272,000 | 222,000 | 423,000 | 164,000 | 112,000 | 200,000 | 170,000 | 6,000 | ||||||||
payment of deferred issuance costs in relation to registration statements | -57,000 | |||||||||||||||||||||||||||||||||
net cash from financing activities | 2,212,000 | 381,000 | 1,966,000 | 0 | 14,807,000 | 48,202,000 | 61,899,000 | -265,000 | 305,000 | 804,000 | 2,149,000 | 13,867,000 | -432,000 | 79,956,000 | 14,898,000 | -65,000 | 63,234,000 | 55,162,000 | 51,158,000 | 30,449,000 | 30,023,000 | 264,000 | 82,000 | -119,000 | 494,000 | 635,000 | 237,000 | 300,000 | 35,194,000 | 5,186,000 | 4,971,000 | 20,915,000 | 20,915,000 | |
net increase in cash and cash equivalents | -12,416,000 | -14,479,000 | 1,241,000 | 39,005,000 | -6,021,000 | 40,548,000 | -13,816,000 | -15,938,000 | 29,528,000 | -41,533,000 | -40,323,000 | 2,945,000 | 3,408,000 | |||||||||||||||||||||
cash and cash equivalents at beginning of period | 80,735,000 | 0 | 0 | 0 | 118,038,000 | 0 | 0 | 0 | 44,365,000 | 0 | 0 | 0 | 61,139,000 | 28,614,000 | 28,614,000 | 28,614,000 | 12,463,000 | 12,463,000 | 12,463,000 | 6,899,000 | 6,899,000 | 6,899,000 | 51,103,000 | 51,103,000 | 51,103,000 | 3,386,000 | 3,386,000 | 3,386,000 | 2,089,000 | 2,089,000 | 2,089,000 | 3,606,000 | 3,606,000 | |
cash and cash equivalents at end of period | 68,319,000 | -14,479,000 | -11,135,000 | -12,930,000 | 119,279,000 | 39,005,000 | 52,837,000 | -8,689,000 | 34,885,000 | -6,021,000 | -8,361,000 | 4,649,000 | 54,098,000 | 69,162,000 | 14,798,000 | 12,676,000 | 41,991,000 | 47,426,000 | 59,883,000 | 7,070,000 | 37,765,000 | 7,864,000 | 9,570,000 | 10,780,000 | 8,536,000 | 6,331,000 | 6,794,000 | 10,667,000 | 32,423,000 | 1,990,000 | 2,751,000 | 4,628,000 | 20,214,000 | |
supplemental disclosure of noncash investing and financing activities: | ||||||||||||||||||||||||||||||||||
proceeds from exercise of warrants and stock options not yet received | 88,000 | |||||||||||||||||||||||||||||||||
unpaid issuance costs in relation to registration statements | 111,000 | |||||||||||||||||||||||||||||||||
unpaid amounts related to purchase of equipment | 28,000 | |||||||||||||||||||||||||||||||||
unpaid warrant issuance costs | 3,000 | |||||||||||||||||||||||||||||||||
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||
loss on disposal of fixed assets | 119,000 | 119,000 | ||||||||||||||||||||||||||||||||
purchases of intangible assets | 0 | 0 | ||||||||||||||||||||||||||||||||
proceeds from issuance of common stock and warrants in relation to rights offering, net of issuance costs | 0 | |||||||||||||||||||||||||||||||||
payment of deferred issuance costs in relation to at-the-market equity offering program | ||||||||||||||||||||||||||||||||||
rights offering deemed pro-rata distribution to shareholders | 0 | 0 | ||||||||||||||||||||||||||||||||
right-of-use asset obtained in exchange for lease liability | ||||||||||||||||||||||||||||||||||
other receivables | 0 | -7,000 | -7,000 | 41,000 | 4,000 | 10,000 | -7,000 | -5,000 | 8,000 | 107,000 | -1,000 | -53,000 | -30,000 | -39,000 | 32,000 | 23,000 | 48,000 | |||||||||||||||||
other long-term assets | -1,000 | 129,000 | 129,000 | -68,000 | -107,000 | |||||||||||||||||||||||||||||
accrued expenses | 427,000 | 793,000 | -3,043,000 | 3,205,000 | 642,000 | 911,000 | -1,546,000 | 810,000 | 170,000 | -257,000 | 496,000 | -407,000 | 296,000 | 215,000 | -355,000 | -754,000 | 291,000 | 1,352,000 | 393,000 | -425,000 | 633,000 | 282,000 | 98,000 | 623,000 | 130,000 | -188,000 | 207,000 | 67,000 | -291,000 | 56,000 | -141,000 | -44,000 | ||
issuance costs in relation to at-the-market equity offering | ||||||||||||||||||||||||||||||||||
equipment purchases included in accounts payable and accrued expenses | 13,000 | -3,000 | 3,000 | -16,000 | -27,000 | -27,000 | 14,000 | 65,000 | ||||||||||||||||||||||||||
issuance costs in accounts payable and accrued expenses | 0 | |||||||||||||||||||||||||||||||||
other receivable from exercises of warrants | ||||||||||||||||||||||||||||||||||
issuance cost in relation to rights offering | ||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -8,689,000 | -9,480,000 | 4,649,000 | -7,041,000 | ||||||||||||||||||||||||||||||
equipment purchases included in accounts payable | 50,000 | -26,000 | ||||||||||||||||||||||||||||||||
right-of-use assets | 274,000 | 255,000 | 230,000 | 222,000 | 216,000 | 210,000 | 204,000 | 199,000 | 193,000 | 535,000 | 352,000 | 174,000 | 484,000 | 319,000 | 158,000 | 352,000 | 198,000 | 71,000 | ||||||||||||||||
proceeds from exercises of warrants | 14,075,000 | 47,888,000 | 0 | -7,000 | 14,641,000 | 194,000 | 15,000 | 4,217,000 | 4,217,000 | 4,217,000 | 112,000 | |||||||||||||||||||||||
warrant issuance costs in accounts payable | 11,000 | |||||||||||||||||||||||||||||||||
accrued interest on related party note payable | 0 | -1,745,000 | 276,000 | 801,000 | 98,000 | |||||||||||||||||||||||||||||
issuance cost in relation to related party note extinguishment | 0 | -1,000 | ||||||||||||||||||||||||||||||||
deferred issuance costs in relation to future at-the-market equity offering | -59,000 | |||||||||||||||||||||||||||||||||
principal and accrued interest of related party note settled via issuance of common stock | -130,498,000 | 1,000 | ||||||||||||||||||||||||||||||||
other receivable from exercise of warrants | ||||||||||||||||||||||||||||||||||
rights offering and warrant issuance costs in accounts payable and accrued expenses | ||||||||||||||||||||||||||||||||||
rights offering and at-the-market issuance costs in accounts payable | ||||||||||||||||||||||||||||||||||
payments made on related party note | -828,000 | -917,000 | ||||||||||||||||||||||||||||||||
issuance costs in relation to future rights offering | ||||||||||||||||||||||||||||||||||
deferred revenue | 4,000 | 22,000 | 16,000 | 7,000 | ||||||||||||||||||||||||||||||
write-off of excessive and obsolete inventory | ||||||||||||||||||||||||||||||||||
accrued interest on note payable | 1,000 | 1,000 | 1,000 | 651,000 | ||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 14,893,000 | 14,963,000 | 56,697,000 | 48,348,000 | 34,944,000 | 4,965,000 | ||||||||||||||||||||||||||||
proceeds from issuance of related party note | 65,000,000 | 41,000,000 | ||||||||||||||||||||||||||||||||
payments made on insurance loan agreement | -437,000 | -437,000 | -437,000 | -875,000 | ||||||||||||||||||||||||||||||
other receivable from issuance of common stock | 13,000 | |||||||||||||||||||||||||||||||||
net premium amortization and discount on available-for-sale securities | 13,000 | 13,000 | 13,000 | -6,000 | -1,000 | -96,000 | ||||||||||||||||||||||||||||
gain on u.s. treasury securities | -8,000 | |||||||||||||||||||||||||||||||||
purchases of investments | -25,516,000 | -3,006,000 | -3,006,000 | -72,981,000 | -55,068,000 | -44,186,000 | -39,799,000 | -29,110,000 | -19,157,000 | -11,363,000 | -11,363,000 | |||||||||||||||||||||||
maturities of investments | 8,000,000 | 8,000,000 | 8,000,000 | 4,510,000 | 17,000,000 | 13,500,000 | 57,000,000 | 32,000,000 | 8,500,000 | 35,065,000 | 18,315,000 | 6,315,000 | 16,034,000 | 12,249,000 | 5,800,000 | |||||||||||||||||||
sales of investments | 17,000,000 | 24,875,000 | 24,875,000 | 24,875,000 | ||||||||||||||||||||||||||||||
proceeds from insurance loan agreement | 1,939,000 | 1,730,000 | ||||||||||||||||||||||||||||||||
tax payments related to shares withheld for vested restricted stock units | -232,000 | -232,000 | -613,000 | -613,000 | -115,000 | -115,000 | ||||||||||||||||||||||||||||
other receivable from exercise of warrants and stock options | ||||||||||||||||||||||||||||||||||
change in unrealized gains on available-for-sale securities | 1,000 | 1,000 | 1,000 | -3,000 | -4,000 | 13,000 | 9,000 | 23,000 | 3,000 | 48,000 | 51,000 | 48,000 | ||||||||||||||||||||||
accrued interest settled via issuance of common stock from private placement equity offering | ||||||||||||||||||||||||||||||||||
reserve for excessive and obsolete inventory | 7,371,000 | |||||||||||||||||||||||||||||||||
issuance costs for rights offering in accounts payable | -29,000 | 64,000 | 261,000 | |||||||||||||||||||||||||||||||
related party other receivable from issuance of common stock from private placement equity offering | 8,371,000 | |||||||||||||||||||||||||||||||||
issuance costs for rights offering in accounts payable and accrued expenses | -74,000 | |||||||||||||||||||||||||||||||||
other receivable from issuance of common stock from at-the-market equity offering | 25,000 | -71,000 | ||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||
supplemental disclosure of noncash investing and financing activities: | ||||||||||||||||||||||||||||||||||
other assets | -174,000 | -424,000 | -2,734,000 | |||||||||||||||||||||||||||||||
sale of investments | 4,510,000 | |||||||||||||||||||||||||||||||||
accrued interest settled via issuance of common stock from private placement equity offering from private placement equity offering | 629,000 | 629,000 | ||||||||||||||||||||||||||||||||
accrued interest on related party note | 629,000 | 118,000 | ||||||||||||||||||||||||||||||||
net increase in cash | 34,963,000 | 47,420,000 | 171,000 | 30,866,000 | 965,000 | -42,567,000 | 7,281,000 | 30,334,000 | -99,000 | 662,000 | 1,022,000 | 16,608,000 | ||||||||||||||||||||||
proceeds from issuance of common stock from at-the-market equity offering | 4,892,000 | |||||||||||||||||||||||||||||||||
unpaid property and equipment included in accounts payable and accrued expenses | 14,000 | 263,000 | 257,000 | |||||||||||||||||||||||||||||||
depreciation and amortization | 196,000 | |||||||||||||||||||||||||||||||||
other current and non-current liabilities | 2,238,000 | |||||||||||||||||||||||||||||||||
proceeds from exercises of stock options and warrants | ||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from rights offering | ||||||||||||||||||||||||||||||||||
other current and long-term liabilities | 2,279,000 | 6,000 | ||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance cost of 565 | 29,498,000 | |||||||||||||||||||||||||||||||||
gain on government securities | -8,000 | |||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock and warrants, net of issuance cost of 501 | 29,759,000 | |||||||||||||||||||||||||||||||||
net cash from (used) in investing activities | 10,323,000 | -35,731,000 | 13,909,000 | 11,999,000 | 2,264,000 | |||||||||||||||||||||||||||||
landlord incentive for tenant improvements | 2,119,000 | |||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from private placements, net of issuance costs of 199 | ||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from rights offering, net of issuance costs of 213 | ||||||||||||||||||||||||||||||||||
net premium amortization on investments | -458,000 | -291,000 | -100,000 | -51,000 | -10,000 | 24,000 | 14,000 | 5,000 | 3,000 | |||||||||||||||||||||||||
equipment purchased in accounts payable and accrued expenses | 219,000 | 39,000 | ||||||||||||||||||||||||||||||||
other asset | -2,726,000 | -101,000 | -101,000 | |||||||||||||||||||||||||||||||
deferred rent | -296,000 | -194,000 | -97,000 | -12,000 | ||||||||||||||||||||||||||||||
purchase of investments | -7,610,000 | -14,096,000 | -495,000 | |||||||||||||||||||||||||||||||
proceeds from issuance of common stock from initial public offering, net of issuance costs of 2,711 | ||||||||||||||||||||||||||||||||||
reclassification of deferred offering costs to additional paid-in capital upon initial public offering | 627,000 | 560,000 | ||||||||||||||||||||||||||||||||
equipment purchased in accrued expenses | 109,000 | |||||||||||||||||||||||||||||||||
proceeds from issuance of common stock under employee stock plan | 327,000 | 188,000 | 188,000 | |||||||||||||||||||||||||||||||
financing costs not yet paid | 101,000 | |||||||||||||||||||||||||||||||||
net premium amortization on available-for-sale securities | ||||||||||||||||||||||||||||||||||
change in deferred income taxes | ||||||||||||||||||||||||||||||||||
deferred offering costs | -213,000 | -213,000 | -146,000 | |||||||||||||||||||||||||||||||
deferred grant revenue | ||||||||||||||||||||||||||||||||||
purchase of available-for-sale securities | ||||||||||||||||||||||||||||||||||
maturities of available-for-sale securities | ||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from private placements, net of issuance costs | ||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from initial public offering, net of issuance costs | 20,915,000 | 20,915,000 | ||||||||||||||||||||||||||||||||
proceeds from exercise of warrants | 50,000 | 51,000 | ||||||||||||||||||||||||||||||||
depreciation of equipment | 49,000 | 24,000 | 70,000 | 46,000 | 22,000 | |||||||||||||||||||||||||||||
deferred rent/landlord incentive for tenant improvements | 2,119,000 | |||||||||||||||||||||||||||||||||
purchase of equipment | -64,000 | -61,000 | -39,000 | |||||||||||||||||||||||||||||||
proceeds from issuance of common stock from private offering, net of issuance costs | 4,965,000 | |||||||||||||||||||||||||||||||||
net premium amortization on marketable investments | ||||||||||||||||||||||||||||||||||
cash acquired in connection with acquisition of businesses | ||||||||||||||||||||||||||||||||||
purchase of marketable investments | ||||||||||||||||||||||||||||||||||
maturities of marketable investments | ||||||||||||||||||||||||||||||||||
common stock issued to founders | ||||||||||||||||||||||||||||||||||
net proceeds from private placement | ||||||||||||||||||||||||||||||||||
fair value of common stock issued in connection with license agreement | ||||||||||||||||||||||||||||||||||
fair value of common stock issued in connection with acquisition of businesses | ||||||||||||||||||||||||||||||||||
deferred income taxes | ||||||||||||||||||||||||||||||||||
net income | ||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||
net decrease in cash | -1,501,000 | |||||||||||||||||||||||||||||||||
cash at beginning of period | 3,606,000 | |||||||||||||||||||||||||||||||||
cash at end of period | 2,105,000 |
