PMV Pharmaceuticals, Inc(NASDAQ:PMVP)

PMV Pharmaceuticals, Inc., a precision oncology company, engages in the discovery and development of small molecule, tumor-agnostic therapies for p53 mutations in cancer. The company's lead product candidate is PC14586, a small molecule that corrects a p53 protein containing the Y220C mutation and r...
Website: http://www.pmvpharma.com
Full Time Employees: 39
CEO: David H. Mack
Sector: Healthcare
Industry: Biotechnology
Share this website to your friends
• 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating expenses: | |||||||||||||||||||||||
research and development | 15,330,000 | 15,827,000 | 18,210,000 | 18,400,000 | 17,441,000 | 13,767,000 | 16,947,000 | 14,628,000 | 13,186,000 | 13,382,000 | 13,586,000 | 13,843,000 | 15,073,000 | 15,025,000 | 13,666,000 | 11,462,000 | 11,836,000 | 12,167,000 | 9,162,000 | 7,664,000 | 7,500,000 | 6,181,000 | 5,992,000 |
general and administrative | 3,689,000 | 3,415,000 | 4,312,000 | 4,479,000 | 4,123,000 | 11,401,000 | 4,941,000 | 5,542,000 | 5,035,000 | 5,520,000 | 6,042,000 | 6,279,000 | 6,407,000 | 6,137,000 | 5,709,000 | 6,423,000 | 6,783,000 | 6,305,000 | 5,935,000 | 5,386,000 | 4,174,000 | 4,320,000 | 2,709,000 |
total operating expenses | 19,019,000 | 19,242,000 | 22,522,000 | 22,879,000 | 21,564,000 | 25,168,000 | 21,888,000 | 20,170,000 | 18,221,000 | 18,902,000 | 19,628,000 | 20,122,000 | 21,480,000 | 21,162,000 | 19,375,000 | 17,885,000 | 18,619,000 | 18,472,000 | 15,097,000 | 13,050,000 | 11,674,000 | 10,501,000 | 8,701,000 |
income from operations | -19,019,000 | -19,242,000 | -22,522,000 | -22,879,000 | -21,564,000 | -25,168,000 | -21,888,000 | -20,170,000 | -18,221,000 | -18,902,000 | -19,628,000 | -20,122,000 | -21,480,000 | -21,162,000 | -19,375,000 | -17,885,000 | -18,619,000 | -18,472,000 | -15,097,000 | -13,050,000 | -11,674,000 | -10,501,000 | -8,701,000 |
yoy | -11.80% | -23.55% | 2.90% | 13.43% | 18.35% | 33.15% | 11.51% | 0.24% | -15.17% | -10.68% | 1.31% | 12.51% | 15.37% | 14.56% | 28.34% | 37.05% | 59.49% | 75.91% | 73.51% | ||||
qoq | -1.16% | -14.56% | -1.56% | 6.10% | -14.32% | 14.99% | 8.52% | 10.70% | -3.60% | -3.70% | -2.46% | -6.32% | 1.50% | 9.22% | 8.33% | -3.94% | 0.80% | 22.36% | 15.69% | 11.79% | 11.17% | 20.69% | |
other income: | |||||||||||||||||||||||
interest income | 980,000 | 1,232,000 | 1,480,000 | 1,690,000 | 1,935,000 | 2,287,000 | 2,615,000 | 2,801,000 | 2,952,000 | 3,166,000 | 2,984,000 | 2,696,000 | 2,325,000 | 1,797,000 | 1,124,000 | 604,000 | 229,000 | 106,000 | 102,000 | 113,000 | 128,000 | 48,000 | 40,000 |
other income | 1,000 | -1,000 | -23,000 | -119,000 | 121,000 | -17,000 | -1,000 | -21,000 | 4,000 | -6,000 | 27,000 | 20,000 | 13,000 | -31,000 | 7,000 | 3,000 | 63,000 | ||||||
total other income | 981,000 | 1,231,000 | 1,457,000 | 1,674,000 | 1,931,000 | 2,168,000 | 2,736,000 | 2,784,000 | 2,951,000 | 3,145,000 | 2,988,000 | 2,690,000 | 2,352,000 | 1,817,000 | 1,137,000 | 573,000 | 188,000 | 113,000 | 105,000 | 176,000 | 76,000 | 48,000 | -60,000 |
income before provision for income taxes | -18,038,000 | -18,011,000 | -21,065,000 | -21,205,000 | -19,633,000 | -23,000,000 | -19,152,000 | -17,386,000 | -15,270,000 | -15,757,000 | -16,640,000 | -17,432,000 | -19,128,000 | -19,345,000 | -18,238,000 | -17,312,000 | -18,431,000 | -18,359,000 | -14,992,000 | -12,874,000 | -11,598,000 | -10,453,000 | -8,761,000 |
provision for income taxes | 26,000 | -6,000 | 5,000 | -2,197,000 | 74,000 | -1,000 | 4,000 | -9,000 | -2,000 | 2,000 | 19,000 | 4,000 | 1,000 | 3,000 | |||||||||
net income | -18,038,000 | -18,037,000 | -21,059,000 | -21,210,000 | -17,436,000 | -23,000,000 | -19,226,000 | -1,213,000 | -15,270,000 | -15,756,000 | -16,640,000 | -17,436,000 | -19,128,000 | -19,345,000 | -18,229,000 | -17,310,000 | -18,433,000 | -18,359,000 | -15,011,000 | -12,874,000 | -11,602,000 | -10,454,000 | -8,764,000 |
yoy | 3.45% | -21.58% | 9.53% | 1648.56% | 14.18% | 45.98% | 15.54% | -93.04% | -20.17% | -18.55% | -8.72% | 0.73% | 3.77% | 5.37% | 21.44% | 34.46% | 58.88% | 75.62% | 71.28% | ||||
qoq | 0.01% | -14.35% | -0.71% | 21.64% | -24.19% | 19.63% | 1485.00% | -92.06% | -3.08% | -5.31% | -4.57% | -8.85% | -1.12% | 6.12% | 5.31% | -6.09% | 0.40% | 22.30% | 16.60% | 10.96% | 10.98% | 19.28% | |
unrealized loss on available for sale investments, net of tax | -101,000 | -62,000 | |||||||||||||||||||||
foreign currency translation gain | 2,000 | 1,000 | 1,000 | -2,000 | 7,000 | -6,250 | 4,000 | 5,000 | |||||||||||||||
total other comprehensive loss | -99,000 | -63,000 | -55,000 | ||||||||||||||||||||
total comprehensive loss | -18,137,000 | -18,044,000 | -20,989,000 | -21,273,000 | -17,491,000 | -23,271,000 | -18,631,000 | -1,269,000 | -15,623,000 | ||||||||||||||
net income per share | -0.34 | -0.34 | -0.4 | -0.41 | -0.34 | -0.45 | -0.37 | -0.02 | -0.3 | -0.31 | -0.34 | -0.38 | -0.42 | -0.43 | -0.4 | -0.38 | -0.41 | -0.4 | -0.33 | -0.29 | -0.26 | 3.53 | -1.46 |
weighted-average common shares outstanding | 53,331,766 | 52,541,613 | 52,993,238 | 52,010,827 | 51,952,062 | 51,578,807 | 51,574,027 | 51,478,751 | 51,445,862 | 48,014,645 | 49,047,296 | 45,813,132 | 45,773,357 | 45,594,824 | 45,622,957 | 45,571,067 | 45,466,044 | 45,137,656 | 45,295,232 | 45,070,104 | 44,785,226 | 14,364,475 | 6,022,457 |
unrealized gain on available for sale investments, net of tax | -8,000 | 69,000 | -261,000 | 591,000 | -61,000 | -319,000 | 545,000 | -27,000 | -212,000 | 329,000 | 580,000 | -2,000 | |||||||||||
total other comprehensive income | -7,000 | 70,000 | -271,000 | 595,000 | -56,000 | -353,000 | |||||||||||||||||
other expense | -16,000 | -4,000 | -41,000 | -52,000 | -35,750 | -100,000 | |||||||||||||||||
unrealized (loss) on available for sale investments, net of tax | -61,000 | ||||||||||||||||||||||
provision income taxes | -16,173,000 | ||||||||||||||||||||||
income taxes | |||||||||||||||||||||||
foreign currency translation loss | -34,000 | ||||||||||||||||||||||
comprehensive loss | -13,278,500 | -16,667,000 | -17,648,000 | -18,799,000 | -18,765,000 | -18,231,000 | -17,667,000 | -19,021,000 | -18,451,000 | -15,004,000 | -12,854,000 | -11,615,000 | -10,454,000 | -8,769,000 | |||||||||
unrealized gain on marketable securities, net of tax | -357,000 | ||||||||||||||||||||||
unrealized loss on marketable securities, net of tax | -588,000 | ||||||||||||||||||||||
unrealized gains (loss) on marketable securities, net of tax | 3,500 | 7,000 | |||||||||||||||||||||
unrealized gains on marketable securities, net of tax | 20,000 | -5,000 | |||||||||||||||||||||
unrealized losses on marketable securities, net of tax | -13,000 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||
current assets: | |||||||||||||||||||||||
cash and cash equivalents | 39,130,000 | 37,983,000 | 36,337,000 | 44,127,000 | 51,341,000 | 40,876,000 | 48,810,000 | 48,526,000 | 47,654,000 | 37,706,000 | 52,057,000 | 68,209,000 | 142,942,000 | 108,297,000 | 99,850,000 | 87,090,000 | 115,772,000 | 172,467,000 | 176,641,000 | 189,423,000 | 208,783,000 | 361,422,000 | 373,150,000 |
marketable securities, current | 54,419,000 | 74,960,000 | 92,913,000 | 98,147,000 | 109,047,000 | 128,578,000 | 134,031,000 | 164,393,000 | 150,285,000 | 165,351,000 | 149,861,000 | 118,878,000 | 86,492,000 | 132,757,000 | 159,007,000 | 190,344,000 | 167,221,000 | 124,696,000 | 131,010,000 | 128,926,000 | 122,706,000 | ||
prepaid expenses and other current assets | 2,231,000 | 2,284,000 | 3,199,000 | 3,037,000 | 3,111,000 | 6,204,000 | 5,957,000 | 5,048,000 | 3,699,000 | 3,530,000 | 2,556,000 | 2,504,000 | 3,022,000 | 5,130,000 | 5,497,000 | 3,609,000 | 4,225,000 | 3,301,000 | 5,082,000 | 3,909,000 | 3,464,000 | 3,339,000 | 522,000 |
total current assets | 95,780,000 | 115,227,000 | 132,449,000 | 145,311,000 | 163,499,000 | 175,658,000 | 189,620,000 | 218,789,000 | 202,460,000 | 207,409,000 | 205,296,000 | 190,413,000 | 233,278,000 | 247,006,000 | 265,176,000 | 281,865,000 | 288,040,000 | 301,286,000 | 313,555,000 | 323,080,000 | 334,953,000 | 364,761,000 | 373,672,000 |
property and equipment | 203,000 | 237,000 | 255,000 | 287,000 | 376,000 | 409,000 | 10,130,000 | 10,530,000 | 10,903,000 | 10,666,000 | 10,822,000 | 11,136,000 | 11,238,000 | 10,955,000 | 9,966,000 | 8,721,000 | 5,238,000 | 3,090,000 | 1,394,000 | 1,253,000 | 697,000 | 569,000 | 573,000 |
right-of-use assets | 283,000 | 801,000 | 891,000 | 977,000 | 1,061,000 | 1,143,000 | 8,407,000 | 8,038,000 | 8,211,000 | 8,382,000 | 8,545,000 | 8,729,000 | 9,130,000 | 9,539,000 | 9,535,000 | 9,670,000 | |||||||
other assets | 296,000 | 297,000 | 249,000 | 248,000 | 237,000 | 235,000 | 242,000 | 182,000 | 182,000 | 190,000 | 180,000 | 181,000 | 314,000 | 313,000 | 307,000 | 308,000 | 221,000 | 221,000 | 218,000 | 201,000 | 1,024,000 | 201,000 | 201,000 |
total assets | 96,562,000 | 116,562,000 | 133,844,000 | 152,855,000 | 170,608,000 | 191,288,000 | 223,495,000 | 237,539,000 | 236,876,000 | 252,152,000 | 261,027,000 | 242,216,000 | 253,960,000 | 270,308,000 | 284,984,000 | 300,564,000 | 315,008,000 | 331,568,000 | 344,178,000 | 355,910,000 | 354,393,000 | 365,531,000 | 374,446,000 |
liabilities and stockholders’ equity | |||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||
accounts payable | 1,631,000 | 3,155,000 | 3,399,000 | 2,598,000 | 3,593,000 | 6,579,000 | 2,063,000 | 4,533,000 | 859,000 | 3,237,000 | 1,678,000 | 3,489,000 | 1,774,000 | 2,996,000 | 4,826,000 | 3,348,000 | 4,864,000 | 3,189,000 | 1,278,000 | 2,369,000 | 1,252,000 | 1,607,000 | 548,000 |
accrued expenses | 6,671,000 | 7,857,000 | 8,515,000 | 8,632,000 | 5,802,000 | 7,439,000 | 10,257,000 | 5,701,000 | 10,319,000 | 9,940,000 | 9,038,000 | 7,940,000 | 8,535,000 | 7,308,000 | 6,436,000 | 7,652,000 | 6,563,000 | 8,627,000 | 6,740,000 | 4,458,000 | 3,878,000 | 4,803,000 | 4,928,000 |
operating lease liabilities, current | 293,000 | 403,000 | 390,000 | 377,000 | 364,000 | 352,000 | 1,243,000 | 1,151,000 | 880,000 | 852,000 | 18,000 | 281,000 | 528,000 | 394,000 | 383,000 | ||||||||
total current liabilities | 8,595,000 | 11,415,000 | 12,304,000 | 11,607,000 | 9,759,000 | 14,370,000 | 13,563,000 | 11,385,000 | 12,058,000 | 14,029,000 | 10,716,000 | 11,447,000 | 10,590,000 | 10,832,000 | 11,656,000 | 11,383,000 | 11,685,000 | 12,219,000 | 8,563,000 | 7,504,000 | 5,796,000 | 6,410,000 | 5,476,000 |
operating lease liabilities, noncurrent | 435,000 | 541,000 | 643,000 | 742,000 | 838,000 | 12,024,000 | 11,839,000 | 12,142,000 | 12,434,000 | 12,699,000 | 12,960,000 | 13,197,000 | 13,448,000 | 12,135,000 | 12,211,000 | ||||||||
total liabilities | 8,595,000 | 11,850,000 | 12,845,000 | 12,250,000 | 10,501,000 | 15,208,000 | 25,587,000 | 23,224,000 | 24,200,000 | 26,463,000 | 23,415,000 | 24,407,000 | 23,787,000 | 24,280,000 | 23,791,000 | 23,594,000 | 23,165,000 | 23,009,000 | 19,230,000 | 18,063,000 | 6,098,000 | 6,410,000 | 5,476,000 |
commitments and contingencies | |||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||
preferred stock, 0.00001 par value... | |||||||||||||||||||||||
common stock, 0.00001 par value... | |||||||||||||||||||||||
additional paid-in capital | 552,474,000 | 551,082,000 | 549,325,000 | 547,942,000 | 546,171,000 | 544,653,000 | 543,210,000 | 540,986,000 | 538,078,000 | 535,468,000 | 532,214,000 | 495,744,000 | 490,460,000 | 487,516,000 | 483,916,000 | 481,462,000 | 478,668,000 | 476,363,000 | 474,301,000 | 472,196,000 | 469,790,000 | 469,001,000 | 468,396,000 |
accumulated deficit | -464,492,000 | -446,454,000 | -428,417,000 | -407,358,000 | -386,148,000 | -368,712,000 | -345,712,000 | -326,486,000 | -325,273,000 | -310,003,000 | -294,247,000 | -277,607,000 | -260,171,000 | -241,043,000 | -221,698,000 | -203,469,000 | -186,159,000 | -167,726,000 | -149,367,000 | -134,356,000 | -121,482,000 | -109,880,000 | -99,426,000 |
accumulated other comprehensive income | -15,000 | 84,000 | 91,000 | 21,000 | 84,000 | 139,000 | 410,000 | -185,000 | -129,000 | 224,000 | 14,000 | ||||||||||||
total stockholders’ equity | 87,967,000 | 104,712,000 | 120,999,000 | 140,605,000 | 160,107,000 | 176,080,000 | 197,908,000 | 214,315,000 | 212,676,000 | 237,612,000 | 217,809,000 | 230,173,000 | 261,193,000 | 276,970,000 | 291,843,000 | 324,948,000 | 337,847,000 | 348,295,000 | 359,121,000 | 368,970,000 | |||
total liabilities and stockholders’ equity | 96,562,000 | 116,562,000 | 133,844,000 | 152,855,000 | 170,608,000 | 191,288,000 | 223,495,000 | 237,539,000 | 236,876,000 | 252,152,000 | 261,027,000 | 242,216,000 | 253,960,000 | 270,308,000 | 284,984,000 | 300,564,000 | 315,008,000 | 331,568,000 | 344,178,000 | 355,910,000 | 354,393,000 | ||
marketable securities, noncurrent | 6,032,000 | 5,435,000 | 13,843,000 | 15,096,000 | 15,120,000 | 25,505,000 | 36,184,000 | 31,757,000 | 2,495,000 | 11,773,000 | 16,911,000 | 18,601,000 | 20,613,000 | 16,891,000 | |||||||||
restricted cash | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | 822,000 | |||||||||
stockholders' equity: | |||||||||||||||||||||||
total stockholders' equity | 225,689,000 | 246,028,000 | 308,559,000 | ||||||||||||||||||||
accumulated other comprehensive loss | -355,000 | -328,000 | -116,000 | -445,000 | -1,025,000 | -1,023,000 | -666,000 | -78,000 | 7,000 | -13,000 | |||||||||||||
right-of-use assets, operating leases | 9,736,000 | 10,060,000 | 10,410,000 | 10,763,000 | 828,000 | ||||||||||||||||||
operating lease liability, current | 258,000 | 403,000 | 545,000 | 677,000 | 666,000 | ||||||||||||||||||
operating lease liability, noncurrent | 11,480,000 | 10,790,000 | 10,667,000 | 10,559,000 | 302,000 | ||||||||||||||||||
current assets | |||||||||||||||||||||||
short-term marketable securities | |||||||||||||||||||||||
liabilities, convertible preferred stock, and stockholders’ equity | |||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||
other liabilities | |||||||||||||||||||||||
convertible preferred stock, accumulated liquidation value of 0 and 169,385 at december 31, 2020 and 2019, respectively | |||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||
total liabilities, convertible preferred stock, and stockholders’ equity | 365,531,000 | 374,446,000 | |||||||||||||||||||||
convertible preferred stock, accumulated liquidation value of 0 and 169,385 at september 30, 2020 (unaudited) and december 31, 2019, respectively |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||
net loss | -18,038,000 | -18,037,000 | -21,059,000 | -21,210,000 | -17,436,000 | -23,000,000 | -19,226,000 | -1,213,000 | -15,270,000 | -15,756,000 | -16,640,000 | -17,436,000 | -19,128,000 | -19,345,000 | -18,229,000 | -17,310,000 | -18,433,000 | -18,359,000 | -15,011,000 | -12,874,000 | -11,602,000 | -10,454,000 |
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||
stock-based compensation expense | 1,392,000 | 1,365,000 | 1,383,000 | 1,668,000 | 1,508,000 | 1,271,000 | 2,224,000 | 2,767,000 | 2,610,000 | 2,966,000 | 3,324,000 | 3,153,000 | 2,932,000 | 3,052,000 | ||||||||
depreciation | 34,000 | 33,000 | 31,000 | 32,000 | 37,000 | 39,000 | 371,000 | 372,000 | 362,000 | 359,000 | 358,000 | 369,000 | 171,000 | 75,000 | 74,000 | 82,000 | 84,000 | 77,000 | 80,000 | 71,000 | 79,000 | 61,000 |
accretion of discounts on marketable securities | -385,000 | -513,000 | -694,000 | -724,000 | -840,000 | -1,132,000 | -1,235,000 | -1,376,000 | -1,628,000 | |||||||||||||
non cash lease income | -2,000 | |||||||||||||||||||||
gain on termination of lease | -24,000 | |||||||||||||||||||||
loss on sales and disposals of fixed assets | 0 | -1,000 | ||||||||||||||||||||
other | 1,000 | -47,000 | 1,000 | -14,000 | -2,000 | 8,000 | -59,000 | -1,000 | 8,000 | -1,000 | -6,000 | 2,000 | -2,000 | -1,000 | ||||||||
change in operating assets and liabilities: | ||||||||||||||||||||||
prepaid expenses and other assets | 53,000 | 915,000 | -162,000 | 79,000 | 3,088,000 | -247,000 | -909,000 | -1,349,000 | -169,000 | -984,000 | -51,000 | 650,000 | 2,108,000 | 367,000 | -1,888,000 | 616,000 | -924,000 | 1,781,000 | -1,173,000 | 378,000 | -948,000 | -2,817,000 |
accounts payable | -1,524,000 | -244,000 | 801,000 | -995,000 | -2,986,000 | 4,516,000 | -2,470,000 | 3,680,000 | -2,384,000 | 1,553,000 | -1,811,000 | 2,013,000 | -1,520,000 | -1,256,000 | 2,209,000 | -1,581,000 | 239,000 | 576,000 | -1,147,000 | 1,117,000 | -355,000 | 1,595,000 |
accrued expenses | -1,186,000 | -658,000 | -117,000 | 2,830,000 | -1,637,000 | -2,818,000 | 4,556,000 | -4,618,000 | 379,000 | 902,000 | 1,098,000 | -595,000 | 1,227,000 | 872,000 | -1,216,000 | 1,089,000 | -2,064,000 | 1,711,000 | 2,617,000 | 438,000 | -872,000 | 720,000 |
net cash from operating activities | -19,679,000 | -17,189,000 | -19,820,000 | -18,302,000 | -18,266,000 | -16,661,000 | -16,839,000 | -1,598,000 | -16,184,000 | -12,085,000 | -15,659,000 | -12,901,000 | -15,012,000 | -15,324,000 | -16,759,000 | -13,679,000 | -17,998,000 | -12,028,000 | -12,398,000 | -9,241,000 | -12,904,000 | -10,312,000 |
capital expenditures | -15,000 | 1,000 | -11,000 | -56,000 | -1,000 | -4,000 | -588,000 | -197,000 | -44,000 | -565,000 | 142,000 | -2,212,000 | -731,000 | -3,435,000 | 640,000 | 0 | -501,000 | -466,000 | -120,000 | 0 | ||
free cash flows | -17,204,000 | -19,819,000 | -18,313,000 | -16,717,000 | -16,840,000 | -1,602,000 | -16,772,000 | -12,282,000 | -15,703,000 | -13,466,000 | -14,870,000 | -17,536,000 | -17,490,000 | -17,114,000 | -17,358,000 | -12,028,000 | -12,899,000 | -9,707,000 | -13,024,000 | -10,312,000 | ||
cash flows from investing activities: | ||||||||||||||||||||||
purchases of property and equipment | -15,000 | 1,000 | -11,000 | -4,000 | -56,000 | -1,000 | -4,000 | -594,000 | -197,000 | -44,000 | -565,000 | -156,000 | -1,638,000 | |||||||||
purchases of marketable securities | -10,676,000 | -21,041,000 | -20,473,000 | -30,962,000 | -15,727,000 | -37,513,000 | -39,399,000 | -40,885,000 | -30,489,000 | -33,392,000 | -57,595,000 | -106,050,000 | -23,502,000 | -34,687,000 | ||||||||
maturities of marketable securities | 31,500,000 | 39,500,000 | 32,499,000 | 41,929,000 | 44,445,000 | 45,091,000 | 56,490,000 | 43,212,000 | 57,249,000 | 31,001,000 | 24,000,000 | 42,652,000 | 73,303,000 | 59,548,000 | 76,852,000 | 43,739,000 | 55,676,000 | 29,499,000 | 49,751,000 | 0 | ||
net cash from investing activities | 20,824,000 | 28,714,000 | 26,166,000 | -2,588,000 | -33,639,000 | -63,963,000 | 49,645,000 | 23,223,000 | 29,513,000 | -15,279,000 | -38,825,000 | 7,559,000 | -693,000 | -10,553,000 | -139,897,000 | -57,000 | ||||||
cash flows from financing activities: | ||||||||||||||||||||||
proceeds from the exercise of stock options | 10,000 | |||||||||||||||||||||
net cash from financing activities | 392,000 | 0 | 103,000 | 10,000 | 172,000 | 0 | 288,000 | 33,146,000 | 2,131,000 | 12,000 | 548,000 | 6,000 | 276,000 | 128,000 | 295,000 | 309,000 | 1,256,000 | 162,000 | -1,359,000 | |||
impact of exchange rates on cash, cash equivalents, and restricted cash | 2,000 | -1,000 | 2,000 | -1,000 | 7,000 | -11,000 | 4,000 | 6,000 | -34,000 | |||||||||||||
net increase in cash and cash equivalents | 1,147,000 | 1,646,000 | -7,790,000 | -7,214,000 | 10,465,000 | 284,000 | 872,000 | 9,948,000 | 34,645,000 | -11,728,000 | ||||||||||||
cash, cash equivalents, and restricted cash | ||||||||||||||||||||||
cash, cash equivalents, and restricted cash - beginning of period | 37,983,000 | 0 | 0 | 0 | 40,876,000 | 0 | 0 | 0 | 38,528,000 | 0 | 0 | 0 | 109,119,000 | 0 | 0 | 0 | 173,289,000 | 0 | ||||
cash, cash equivalents, and restricted cash - end of period | 39,130,000 | 1,646,000 | -7,790,000 | -7,214,000 | 51,341,000 | -8,756,000 | 284,000 | 872,000 | 48,476,000 | -14,351,000 | -16,152,000 | -74,733,000 | 143,764,000 | 8,447,000 | 12,760,000 | -28,682,000 | 116,594,000 | -12,782,000 | ||||
non-cash lease income | -3,000 | -3,000 | -98,000 | -101,000 | -92,000 | |||||||||||||||||
loss on termination of lease | ||||||||||||||||||||||
operating lease right-of-use assets and liabilities | 6,000 | -1,000 | 826,000 | 786,000 | ||||||||||||||||||
proceeds from sale of property and equipment | 0 | 1,000 | ||||||||||||||||||||
issuance of common stock, net of issuance costs | 33,095,000 | |||||||||||||||||||||
proceeds from the exercise of stock options and common stock issued under the 2020 eip | 392,000 | 0 | 0 | |||||||||||||||||||
supplemental disclosures of noncash investing activities | ||||||||||||||||||||||
accrued purchases of property and equipment | 6,000 | 298,000 | -574,000 | -731,000 | 65,000 | 1,436,000 | ||||||||||||||||
net cash provided (used) by investing activities | 12,028,000 | 17,119,000 | ||||||||||||||||||||
non cash lease expense | -2,000 | |||||||||||||||||||||
gain on sales and disposals of fixed assets | 4,000 | |||||||||||||||||||||
operating lease liabilities | ||||||||||||||||||||||
proceeds from the exercise of stock options and common stock issued under the 2020 espp | 105,000 | 12,000 | 548,000 | 6,000 | ||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | -4,174,000 | -12,782,000 | ||||||||||||||||||||
loss on sale of equipment | ||||||||||||||||||||||
proceeds from sale of equipment | ||||||||||||||||||||||
amortization of (premiums) discounts on marketable securities | ||||||||||||||||||||||
non-cash lease expense | -87,000 | -95,000 | -99,000 | -89,000 | 85,000 | 70,000 | 97,000 | 83,000 | 330,000 | 330,000 | ||||||||||||
proceeds from the issuance of common stock | ||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | ||||||||||||||||||||||
lease incentives used for leasehold improvements | -176,000 | |||||||||||||||||||||
supplemental disclosures of cash flow information | ||||||||||||||||||||||
cash paid for income tax | 0 | 19,000 | 0 | 4,000 | 1,000 | |||||||||||||||||
(accretion) of premiums on marketable securities | ||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | ||||||||||||||||||||||
amortization of premiums on marketable securities | -957,000 | -712,000 | -526,000 | -228,000 | 72,000 | 54,000 | 91,000 | 127,000 | 165,000 | 167,000 | 0 | |||||||||||
net decrease in cash and cash equivalents | 12,760,000 | -28,682,000 | -56,695,000 | -152,639,000 | ||||||||||||||||||
cash paid for income taxes | 2,000 | |||||||||||||||||||||
proceeds from issuance of convertible preferred stock, net issuance costs | ||||||||||||||||||||||
supplemental disclosures of noncash financing activities | ||||||||||||||||||||||
conversion of convertible preferred stock to common stock | 0 | |||||||||||||||||||||
conversion of warrant liability to common stock | 0 | |||||||||||||||||||||
stock-based compensation | 2,518,000 | 2,177,000 | 1,767,000 | 1,796,000 | 1,150,000 | 627,000 | ||||||||||||||||
purchase of property and equipment | -3,500,000 | -796,000 | -501,000 | -466,000 | -120,000 | |||||||||||||||||
purchase of marketable securities | -55,518,000 | -93,705,000 | -21,678,000 | -49,943,000 | -45,447,000 | -139,777,000 | 0 | |||||||||||||||
proceeds from exercise of stock options | 128,000 | 295,000 | 309,000 | 1,256,000 | 162,000 | |||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: activities: | ||||||||||||||||||||||
acquisition of property and equipment | ||||||||||||||||||||||
cash, cash equivalents, and restricted cash—beginning of period | ||||||||||||||||||||||
cash, cash equivalents, and restricted cash—end of period | ||||||||||||||||||||||
proceeds from issuance of convertible preferred stock | ||||||||||||||||||||||
unpaid offering costs | ||||||||||||||||||||||
payment of deferred offering costs | ||||||||||||||||||||||
cash and cash equivalents | ||||||||||||||||||||||
cash and cash equivalents - beginning of period | 361,422,000 | |||||||||||||||||||||
cash and cash equivalents - end of period | 208,783,000 | |||||||||||||||||||||
stock based compensation | 584,000 | |||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||
proceeds from issuance of convertible preferred stock, net of issuance costs | ||||||||||||||||||||||
proceeds from issuance of common shares, net of issuance costs | ||||||||||||||||||||||
cash and cash equivalents—beginning of period | ||||||||||||||||||||||
cash and cash equivalents—end of period |
