Protagonist Therapeutics, Inc(NASDAQ:PTGX)

Protagonist Therapeutics, Inc., a clinical-stage biopharmaceutical company, discovers and develops peptide-based therapeutic drugs to address unmet medical needs. It is developing PTG-300, an injectable hepcidin mimetic that is in Phase II clinical trial for the treatment of patients with polycythem...
Website: http://www.protagonist-inc.com
Founded: 2006
Full Time Employees: 76
Sector: Healthcare
Industry: Biotechnology
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
license and collaboration revenue | 56,368,000 | 7,437,000 | 4,712,000 | 5,546,000 | 28,321,000 | 170,638,000 | 4,675,000 | 4,167,000 | 254,953,000 | |||||||||||||||||||||||||||||||
operating expenses: | ||||||||||||||||||||||||||||||||||||||||
research and development | 46,739,000 | 46,358,000 | 40,003,000 | 37,036,000 | 35,893,000 | 34,904,000 | 35,970,000 | 33,520,000 | 33,734,000 | 28,899,000 | 30,664,000 | 33,182,000 | 27,416,000 | 29,884,000 | 25,402,000 | 34,611,000 | 36,318,000 | 38,373,000 | 36,956,000 | 26,432,000 | 24,245,000 | 19,486,000 | 15,995,000 | 20,257,000 | 18,768,000 | 15,911,000 | 17,293,000 | 19,355,000 | 12,444,000 | 14,248,000 | 12,145,000 | 17,735,000 | 15,368,000 | 11,724,000 | 11,168,000 | 12,007,000 | 11,282,000 | 8,823,000 | 5,561,000 | 5,696,000 |
general and administrative | 13,277,000 | 11,434,000 | 11,130,000 | 10,551,000 | 11,738,000 | 8,954,000 | 10,158,000 | 9,440,000 | 14,910,000 | 8,052,000 | 7,662,000 | 9,172,000 | 8,605,000 | 6,632,000 | 6,901,000 | 7,691,000 | 10,515,000 | 7,260,000 | 7,256,000 | 6,715,000 | 5,965,000 | 4,994,000 | 4,891,000 | 4,177,000 | 4,576,000 | 4,107,000 | 4,015,000 | 3,863,000 | 3,764,000 | 3,517,000 | 3,361,000 | 3,178,000 | 3,642,000 | 3,071,000 | 2,593,000 | 3,124,000 | 2,991,000 | 2,574,000 | 1,577,000 | 1,395,000 |
total operating expenses | 60,016,000 | 57,792,000 | 51,133,000 | 47,587,000 | 47,631,000 | 43,858,000 | 46,128,000 | 42,960,000 | 48,644,000 | 36,951,000 | 38,326,000 | 42,354,000 | 36,021,000 | 36,516,000 | 32,303,000 | 42,302,000 | 46,833,000 | 45,633,000 | 44,212,000 | 33,147,000 | 30,210,000 | 24,480,000 | 20,886,000 | 24,434,000 | 23,344,000 | 20,018,000 | 21,308,000 | 23,218,000 | 16,208,000 | 17,765,000 | 15,506,000 | 20,913,000 | 19,010,000 | 14,795,000 | 13,761,000 | 15,131,000 | 14,273,000 | 11,397,000 | 7,138,000 | 7,091,000 |
income from operations | -3,648,000 | -50,355,000 | -46,421,000 | -42,041,000 | -19,310,000 | 126,780,000 | -41,453,000 | -38,793,000 | 206,309,000 | 23,049,000 | -38,326,000 | -42,354,000 | -36,021,000 | -36,516,000 | -32,303,000 | -41,443,000 | -21,111,000 | -37,016,000 | -33,926,000 | -30,882,000 | -24,021,000 | -18,830,000 | -7,772,000 | -18,217,000 | -19,697,000 | -17,299,000 | -17,167,000 | -31,407,000 | -14,648,000 | -15,412,000 | -9,389,000 | -9,239,000 | -8,229,000 | -3,513,000 | -4,980,000 | -15,131,000 | -14,273,000 | -11,397,000 | -7,138,000 | -7,091,000 |
yoy | -81.11% | -139.72% | 11.98% | 8.37% | -109.36% | 450.05% | 8.16% | -8.41% | -672.75% | -163.12% | 18.65% | 2.20% | 70.63% | -1.35% | -4.78% | 34.20% | -12.11% | 96.58% | 336.52% | 69.52% | 21.95% | 8.85% | -54.73% | -42.00% | 34.47% | 12.24% | 82.84% | 239.94% | 78.00% | 338.71% | 88.53% | -38.94% | -42.35% | -69.18% | -30.23% | 113.38% | ||||
qoq | -92.76% | 8.47% | 10.42% | 117.72% | -115.23% | -405.84% | 6.86% | -118.80% | 795.09% | -160.14% | -9.51% | 17.58% | -1.36% | 13.04% | -22.05% | 96.31% | -42.97% | 9.11% | 9.86% | 28.56% | 27.57% | 142.28% | -57.34% | -7.51% | 13.86% | 0.77% | -45.34% | 114.41% | -4.96% | 64.15% | 1.62% | 12.27% | 134.24% | -29.46% | -67.09% | 6.01% | 25.23% | 59.67% | 0.66% | |
interest income | 5,876,000 | 6,761,000 | 7,049,000 | 7,406,000 | 7,573,000 | 6,853,000 | 7,682,000 | 7,404,000 | 4,376,000 | 4,242,000 | 4,252,000 | 3,913,000 | 2,491,000 | 2,251,000 | 1,157,000 | 484,000 | 168,000 | 122,000 | 122,000 | 97,000 | 102,000 | 80,000 | 87,000 | 207,000 | 526,000 | 604,000 | 728,000 | 748,000 | 654,000 | 576,000 | 568,000 | 461,000 | 155,000 | 152,000 | 172,000 | 149,000 | 54,000 | 27,000 | ||
other income | 53,000 | -124,000 | 33,000 | 36,000 | 82,000 | 31,000 | 141,000 | 97,000 | -195,000 | 13,000 | -57,000 | 512,000 | ||||||||||||||||||||||||||||
income before income tax benefit | 2,281,000 | -21,398,250 | -39,339,000 | 36,436,000 | -33,630,000 | -31,292,000 | ||||||||||||||||||||||||||||||||||
income tax benefit | 1,502,000 | -43,000 | -557,500 | 420,000 | -1,129,000 | -856,000 | 102,000 | 1,629,000 | ||||||||||||||||||||||||||||||||
net income | 3,783,000 | -44,384,000 | -39,339,000 | -34,771,000 | -11,655,000 | 131,674,000 | -33,210,000 | -30,616,000 | 207,340,000 | 27,335,000 | -34,105,000 | -38,460,000 | -33,725,000 | -34,194,000 | -31,232,000 | -41,037,000 | -20,930,000 | -36,907,000 | -33,804,000 | -30,842,000 | -23,998,000 | -18,886,000 | -7,763,000 | -19,421,000 | -20,080,000 | -17,501,000 | -16,409,000 | -29,174,000 | -14,103,000 | -13,865,000 | -8,735,000 | -8,663,000 | -7,661,000 | -3,052,000 | -4,825,000 | -14,979,000 | -14,101,000 | -11,248,000 | -7,084,000 | -7,098,000 |
yoy | -132.46% | -133.71% | 18.46% | 13.57% | -105.62% | 381.70% | -2.62% | -20.40% | -714.80% | -179.94% | 9.20% | -6.28% | 61.13% | -7.35% | -7.61% | 33.06% | -12.78% | 95.42% | 335.45% | 58.81% | 19.51% | 7.91% | -52.69% | -33.43% | 42.38% | 26.22% | 87.85% | 236.77% | 84.09% | 354.29% | 81.04% | -42.17% | -45.67% | -72.87% | -31.89% | 111.03% | ||||
qoq | -108.52% | 12.82% | 13.14% | 198.34% | -108.85% | -496.49% | 8.47% | -114.77% | 658.51% | -180.15% | -11.32% | 14.04% | -1.37% | 9.48% | -23.89% | 96.07% | -43.29% | 9.18% | 9.60% | 28.52% | 27.07% | 143.28% | -60.03% | -3.28% | 14.74% | 6.65% | -43.75% | 106.86% | 1.72% | 58.73% | 0.83% | 13.08% | 151.02% | -36.75% | -67.79% | 6.23% | 25.36% | 58.78% | -0.20% | |
net income per share | 0.06 | -0.7 | -0.62 | -0.55 | -0.19 | 2.13 | -0.54 | -0.5 | 3.41 | 0.52 | -0.58 | -0.68 | -0.67 | -0.7 | -0.64 | -0.84 | -0.43 | -0.77 | -0.7 | -0.69 | -0.54 | -0.47 | -0.21 | -0.59 | -0.72 | -0.62 | -0.61 | -1.18 | -0.58 | -0.59 | -0.38 | -0.41 | -0.36 | -0.08 | -0.29 | -0.89 | -0.84 | 2.82 | -0.87 | -19.07 |
weighted-average shares used for eps calculation | 65,087,847 | 63,573,048 | 63,772,332 | 63,510,537 | 62,963,806 | 61,566,989 | 61,767,934 | 61,305,289 | 60,855,689 | 56,763,559 | 59,182,899 | 56,775,742 | 50,573,650 | 49,042,232 | 49,107,639 | 49,049,902 | 48,752,548 | 46,322,910 | 47,987,184 | 44,864,637 | 44,224,169 | 34,396,446 | 37,386,881 | 32,799,691 | 27,703,918 | 25,894,024 | 26,956,957 | 24,662,779 | 24,297,576 | 22,364,515 | 22,912,279 | 21,207,234 | 21,112,393 | 17,694,505 | 16,911,575 | 16,875,627 | 16,766,218 | 6,501,796 | 8,483,189 | 383,910 |
income before income tax expense | -34,599,000 | -11,655,000 | 210,666,000 | |||||||||||||||||||||||||||||||||||||
income tax expense | 172,000 | 676,000 | -3,326,000 | -176,000 | -183,000 | |||||||||||||||||||||||||||||||||||
other expense | -19,000 | 44,000 | -31,000 | -19,000 | 71,000 | -86,000 | -78,000 | -13,000 | -79,000 | -9,000 | -59,000 | -490,000 | -34,000 | |||||||||||||||||||||||||||
license and collaboration revenue - related party | 6,645,250 | 859,000 | 25,722,000 | 8,617,000 | 10,286,000 | 2,265,000 | 6,189,000 | 5,650,000 | 13,114,000 | 6,217,000 | 3,647,000 | 2,719,000 | 4,141,000 | -8,189,000 | 1,560,000 | 2,353,000 | 6,117,000 | 11,674,000 | 10,781,000 | 11,282,000 | 8,781,000 | |||||||||||||||||||
interest expense | -127,000 | -19,000 | -209,000 | -243,000 | ||||||||||||||||||||||||||||||||||||
loss on early repayment of debt | -585,000 | |||||||||||||||||||||||||||||||||||||||
loss before income tax expense | -22,161,000 | -33,804,000 | -30,842,000 | -23,998,000 | -19,904,000 | -13,920,000 | ||||||||||||||||||||||||||||||||||
loss before income tax benefit | -18,886,000 | -7,763,000 | -18,292,000 | -16,645,000 | -16,511,000 | -30,803,000 | ||||||||||||||||||||||||||||||||||
interest income and other | 497,250 | 656,000 | ||||||||||||||||||||||||||||||||||||||
change in fair value of redeemable convertible preferred stock tranche and warrant liabilities | ||||||||||||||||||||||||||||||||||||||||
net loss attributable to common stockholders | -3,052,000 | -4,825,000 | -14,979,000 | -14,101,000 | -11,248,000 | -7,377,000 | -7,323,000 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 193,712,000 | 128,390,000 | 113,713,000 | 168,543,000 | 139,653,000 | 97,249,000 | 131,121,000 | 355,643,000 | 172,568,000 | 186,727,000 | 230,527,000 | 235,382,000 | 127,686,000 | 125,744,000 | 152,816,000 | 120,237,000 | 98,477,000 | 123,665,000 | 120,542,000 | 192,412,000 | 83,000,000 | 117,358,000 | 83,625,000 | 146,242,000 | 60,215,000 | 33,006,000 | 50,195,000 | 71,143,000 | 70,077,000 | 82,233,000 | 87,427,000 | 63,864,000 | 69,577,000 | 106,029,000 | 50,395,000 | 10,365,000 | 9,517,000 | 21,084,000 | 96,024,000 | 13,768,000 |
marketable securities | 354,074,000 | 438,974,000 | 462,404,000 | 401,922,000 | 434,707,000 | 321,664,000 | 337,600,000 | 208,354,000 | 150,067,000 | 154,890,000 | 90,224,000 | 78,019,000 | 103,073,000 | 111,611,000 | 114,621,000 | 171,653,000 | 206,812,000 | 203,235,000 | 193,759,000 | 161,868,000 | 190,476,000 | 188,451,000 | 110,349,000 | 62,423,000 | 57,298,000 | 100,011,000 | ||||||||||||||
receivable from collaboration partner | 53,663,000 | 121,000 | 583,000 | 165,000,000 | 43,000 | 300,043,000 | 10,000,000 | 39,000 | 51,000 | |||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 12,006,000 | 10,089,000 | 9,724,000 | 8,698,000 | 8,675,000 | 7,728,000 | 8,048,000 | 6,885,000 | 4,875,000 | 3,960,000 | 4,130,000 | 3,501,000 | 4,926,000 | 5,712,000 | 9,055,000 | 9,721,000 | 8,205,000 | 9,478,000 | 8,877,000 | 7,683,000 | 6,213,000 | 6,277,000 | 6,843,000 | 5,518,000 | 4,716,000 | 5,529,000 | 4,203,000 | 4,899,000 | 3,502,000 | 2,624,000 | 3,234,000 | 2,959,000 | 2,621,000 | 3,773,000 | 2,703,000 | 1,743,000 | 1,810,000 | 3,394,000 | 1,768,000 | 487,000 |
total current assets | 613,455,000 | 577,574,000 | 586,424,000 | 602,526,000 | 605,860,000 | 591,641,000 | 476,769,000 | 570,925,000 | 627,553,000 | 355,577,000 | 324,881,000 | 316,941,000 | 235,736,000 | 243,077,000 | 276,617,000 | 304,302,000 | 341,522,000 | 340,736,000 | 327,687,000 | 371,818,000 | 285,508,000 | 315,606,000 | 204,151,000 | 217,466,000 | 125,986,000 | 145,311,000 | 144,023,000 | 137,320,000 | 122,995,000 | 137,503,000 | 147,502,000 | 136,111,000 | 142,231,000 | 150,947,000 | 97,704,000 | 69,126,000 | 67,548,000 | 83,244,000 | 102,245,000 | 22,417,000 |
marketable securities - noncurrent | 72,548,000 | 78,638,000 | 102,703,000 | 102,493,000 | 123,517,000 | 140,252,000 | 114,560,000 | 31,447,000 | 1,985,000 | 38,169,000 | 26,122,000 | 6,254,000 | 2,000,000 | 6,025,000 | ||||||||||||||||||||||||||
property and equipment | 3,778,000 | 3,860,000 | 4,100,000 | 4,108,000 | 3,530,000 | 3,190,000 | 2,468,000 | 1,780,000 | 1,111,000 | 1,195,000 | 1,421,000 | 1,263,000 | 1,341,000 | 1,565,000 | 1,783,000 | 1,962,000 | 2,064,000 | 1,798,000 | 1,723,000 | 1,718,000 | 1,432,000 | 1,462,000 | 1,459,000 | 1,553,000 | 1,603,000 | 1,681,000 | 1,734,000 | 1,692,000 | 1,546,000 | 861,000 | 904,000 | 912,000 | 1,001,000 | 879,000 | 945,000 | 903,000 | 641,000 | 562,000 | 564,000 | 599,000 |
restricted cash - noncurrent | 288,000 | 287,000 | 287,000 | 290,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 450,000 | 450,000 | 450,000 | 450,000 | 450,000 | 450,000 | 450,000 | 450,000 | 450,000 | 450,000 | 450,000 | 450,000 | 450,000 | 450,000 | 450,000 | 450,000 | ||||
operating lease right-of-use asset | 7,390,000 | 7,829,000 | 8,174,000 | 8,589,000 | 9,000,000 | 9,417,000 | 9,835,000 | 10,252,000 | 387,000 | 954,000 | 1,504,000 | 2,037,000 | 2,556,000 | 3,061,000 | 3,549,000 | 4,023,000 | 4,485,000 | 4,936,000 | 5,371,000 | 4,349,000 | 4,653,000 | 4,950,000 | 5,235,000 | 5,511,000 | 5,780,000 | 6,042,000 | 6,295,000 | 6,539,000 | 6,779,000 | |||||||||||
total assets | 697,459,000 | 668,188,000 | 701,688,000 | 718,006,000 | 742,132,000 | 744,725,000 | 603,857,000 | 614,629,000 | 629,276,000 | 357,951,000 | 330,016,000 | 320,466,000 | 239,858,000 | 247,928,000 | 282,174,000 | 310,512,000 | 348,296,000 | 347,695,000 | 373,175,000 | 404,232,000 | 298,072,000 | 324,468,000 | 217,320,000 | 224,980,000 | 134,901,000 | 154,917,000 | 154,627,000 | 148,105,000 | 132,248,000 | 139,472,000 | 148,856,000 | 137,473,000 | 149,239,000 | 163,734,000 | 110,415,000 | 70,479,000 | 82,673,000 | 93,990,000 | 102,843,000 | 24,516,000 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||
accounts payable | 8,437,000 | 5,339,000 | 5,646,000 | 3,249,000 | 2,917,000 | 1,615,000 | 3,049,000 | 3,629,000 | 3,507,000 | 772,000 | 1,252,000 | 4,573,000 | 4,021,000 | 3,640,000 | 4,715,000 | 1,412,000 | 7,159,000 | 1,600,000 | 706,000 | 7,905,000 | 2,732,000 | 3,075,000 | 2,797,000 | 2,855,000 | 3,704,000 | 2,790,000 | 1,583,000 | 2,787,000 | 6,454,000 | 5,711,000 | 4,871,000 | 2,278,000 | 1,307,000 | 1,257,000 | 2,267,000 | 2,639,000 | 1,132,000 | 1,163,000 | 2,335,000 | 1,441,000 |
accrued expenses and other payables | 17,491,000 | 28,269,000 | 22,868,000 | 15,397,000 | 11,843,000 | 23,693,000 | 20,739,000 | 15,175,000 | 16,487,000 | 19,358,000 | 24,809,000 | 19,369,000 | 16,587,000 | 24,955,000 | 29,574,000 | 36,244,000 | 32,874,000 | 37,716,000 | 33,061,000 | 20,096,000 | 17,680,000 | 18,498,000 | 15,518,000 | 12,917,000 | 11,616,000 | 12,360,000 | 10,486,000 | 10,845,000 | 8,713,000 | 11,163,000 | 10,496,000 | 13,262,000 | 10,358,000 | 9,546,000 | 8,241,000 | 6,727,000 | 6,647,000 | 5,272,000 | 3,014,000 | 2,669,000 |
deferred revenue | 6,282,000 | 9,550,000 | 14,200,000 | 14,688,000 | 16,895,000 | 18,891,000 | 19,696,000 | |||||||||||||||||||||||||||||||||
operating lease liability | 2,339,000 | 2,283,000 | 2,228,000 | 2,173,000 | 1,568,000 | 510,000 | 45,000 | |||||||||||||||||||||||||||||||||
total current liabilities | 34,549,000 | 45,441,000 | 44,942,000 | 35,507,000 | 35,112,000 | 47,398,000 | 44,578,000 | 41,578,000 | 39,910,000 | 21,274,000 | 27,867,000 | 26,398,000 | 23,229,000 | 31,179,000 | 36,754,000 | 40,088,000 | 43,456,000 | 44,016,000 | 39,156,000 | 42,973,000 | 34,515,000 | 40,241,000 | 38,563,000 | 35,360,000 | 36,372,000 | 35,406,000 | 30,776,000 | 33,323,000 | 24,499,000 | 26,158,000 | 24,101,000 | 29,018,000 | 33,924,000 | 42,555,000 | 52,247,000 | 9,366,000 | 7,779,000 | 6,435,000 | 5,349,000 | 4,110,000 |
operating lease liability - noncurrent | 7,437,000 | 8,040,000 | 8,521,000 | 9,106,000 | 9,792,000 | 10,356,000 | 10,855,000 | 10,971,000 | 462,000 | 1,804,000 | 2,446,000 | 3,062,000 | 3,658,000 | 4,238,000 | 3,691,000 | 4,102,000 | 4,500,000 | 4,885,000 | 5,259,000 | 5,616,000 | 5,961,000 | 6,293,000 | 6,616,000 | 6,924,000 | ||||||||||||||||
total liabilities | 41,986,000 | 53,481,000 | 56,251,000 | 49,988,000 | 53,080,000 | 69,430,000 | 71,942,000 | 73,305,000 | 68,832,000 | 21,274,000 | 27,867,000 | 26,398,000 | 23,691,000 | 32,320,000 | 38,558,000 | 42,534,000 | 46,518,000 | 47,674,000 | 43,515,000 | 46,785,000 | 38,738,000 | 44,862,000 | 47,730,000 | 57,495,000 | 72,235,000 | 74,953,000 | 59,269,000 | 63,789,000 | 31,423,000 | 26,957,000 | 24,898,000 | 29,811,000 | 34,618,000 | 43,102,000 | 52,579,000 | 9,449,000 | 6,435,000 | 5,349,000 | 4,110,000 | |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.00001 par value... | ||||||||||||||||||||||||||||||||||||||||
common stock, 0.00001 par value... | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | |||||||||||||||||||||||||||
additional paid-in capital | 1,122,629,000 | 1,084,736,000 | 1,071,198,000 | 1,054,980,000 | 1,041,143,000 | 1,015,898,000 | 1,002,774,000 | 980,558,000 | 969,042,000 | 952,491,000 | 945,363,000 | 903,205,000 | 786,768,000 | 752,722,000 | 746,657,000 | 740,027,000 | 732,542,000 | 709,682,000 | 702,319,000 | 696,157,000 | 567,176,000 | 563,389,000 | 434,603,000 | 424,855,000 | 300,300,000 | 297,846,000 | 295,672,000 | 268,234,000 | 255,591,000 | 253,222,000 | 250,670,000 | 225,622,000 | 223,904,000 | 222,188,000 | 156,234,000 | 154,700,000 | 153,610,000 | 152,393,000 | 150,863,000 | 158,000 |
accumulated other comprehensive income | -269,000 | 641,000 | 525,000 | 85,000 | 1,336,000 | |||||||||||||||||||||||||||||||||||
accumulated deficit | -466,888,000 | -470,671,000 | -426,287,000 | -386,948,000 | -352,177,000 | -340,522,000 | -472,196,000 | -438,986,000 | -408,370,000 | -615,710,000 | -643,045,000 | -608,940,000 | -570,480,000 | -536,755,000 | -502,561,000 | -471,329,000 | -430,292,000 | -409,362,000 | -372,455,000 | -338,651,000 | -307,809,000 | -283,811,000 | -264,925,000 | -257,162,000 | -237,741,000 | -217,661,000 | -200,160,000 | -183,751,000 | -154,577,000 | -140,474,000 | -126,609,000 | -117,874,000 | -109,211,000 | -101,550,000 | -98,498,000 | -93,673,000 | -78,694,000 | -64,593,000 | -53,345,000 | -46,261,000 |
total stockholders’ equity | 655,473,000 | 614,707,000 | 645,437,000 | 668,018,000 | 689,052,000 | 675,295,000 | 531,915,000 | 541,324,000 | 560,444,000 | 336,677,000 | 302,149,000 | 294,068,000 | 216,167,000 | 215,608,000 | 243,616,000 | 267,978,000 | 301,778,000 | 300,021,000 | 329,660,000 | 357,447,000 | 259,334,000 | 279,606,000 | 169,590,000 | 167,485,000 | 62,666,000 | 79,964,000 | 95,358,000 | 84,316,000 | 100,825,000 | 112,515,000 | 123,958,000 | 107,662,000 | 114,621,000 | 120,632,000 | 57,836,000 | 61,030,000 | 74,894,000 | 87,555,000 | 97,494,000 | |
total liabilities and stockholders’ equity | 697,459,000 | 668,188,000 | 701,688,000 | 718,006,000 | 742,132,000 | 744,725,000 | 603,857,000 | 614,629,000 | 629,276,000 | 357,951,000 | 330,016,000 | 320,466,000 | 239,858,000 | 247,928,000 | 282,174,000 | 310,512,000 | 348,296,000 | 347,695,000 | 373,175,000 | 404,232,000 | 298,072,000 | 324,468,000 | 217,320,000 | 224,980,000 | 134,901,000 | 154,917,000 | 154,627,000 | 148,105,000 | 132,248,000 | 139,472,000 | 148,856,000 | 137,473,000 | 149,239,000 | 163,734,000 | 70,479,000 | 82,673,000 | ||||
income taxes payable | 1,889,000 | 2,689,000 | 1,049,000 | 2,650,000 | 3,326,000 | |||||||||||||||||||||||||||||||||||
deferred revenue - noncurrent | 2,788,000 | 5,375,000 | 8,176,000 | 11,676,000 | 16,509,000 | 20,756,000 | 28,922,000 | |||||||||||||||||||||||||||||||||
contract asset | 23,363,000 | 22,825,000 | ||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -15,000 | -82,000 | -249,000 | -229,000 | -105,000 | -170,000 | -198,000 | -122,000 | -359,000 | -480,000 | -720,000 | -472,000 | -88,000 | -208,000 | -221,000 | -154,000 | -167,000 | -189,000 | -233,000 | -103,000 | -86,000 | -72,000 | -22,000 | -245,000 | -24,000 | -101,000 | ||||||||||||||
payable to collaboration partner | 3,000 | 3,000 | 3,000 | 10,000 | 22,000 | |||||||||||||||||||||||||||||||||||
deferred revenue - current | 20,124,000 | 16,125,000 | ||||||||||||||||||||||||||||||||||||||
operating lease liability - current | 462,000 | 1,141,000 | 1,803,000 | 2,446,000 | 2,599,000 | 2,433,000 | 2,352,000 | 2,275,000 | 2,200,000 | 2,027,000 | 1,567,000 | 1,512,000 | 1,459,000 | 1,406,000 | 1,355,000 | 1,306,000 | 1,256,000 | 1,209,000 | 1,164,000 | 1,120,000 | ||||||||||||||||||||
receivable from collaboration partner – related party | 10,000 | |||||||||||||||||||||||||||||||||||||||
research and development tax incentive receivable | 2,648,000 | 2,878,000 | 2,792,000 | 1,871,000 | 2,778,000 | 1,823,000 | 1,084,000 | 535,000 | 276,000 | 153,000 | 173,000 | 1,421,000 | 1,876,000 | 1,429,000 | 1,155,000 | 2,190,000 | 1,918,000 | 1,347,000 | 885,000 | 2,881,000 | 2,480,000 | 2,241,000 | 1,944,000 | 1,744,000 | ||||||||||||||||
restricted cash – noncurrent | 225,000 | |||||||||||||||||||||||||||||||||||||||
payable to collaboration partner – related party | 69,000 | |||||||||||||||||||||||||||||||||||||||
deferred revenue – related party | ||||||||||||||||||||||||||||||||||||||||
operating lease liability – current | 2,515,000 | |||||||||||||||||||||||||||||||||||||||
operating lease liability – noncurrent | 1,141,000 | |||||||||||||||||||||||||||||||||||||||
receivable from collaboration partner and contract asset - related party | 125,000 | 43,000 | 25,150,000 | 1,566,000 | 2,638,000 | 7,077,000 | 3,996,000 | 2,426,000 | 2,789,000 | 2,997,000 | 3,594,000 | 6,755,000 | 1,945,000 | 4,889,000 | 5,061,000 | 4,587,000 | ||||||||||||||||||||||||
payable to collaboration partner - related party | 32,000 | 80,000 | 380,000 | 899,000 | 1,121,000 | 11,396,000 | 6,823,000 | 2,732,000 | 2,077,000 | 1,003,000 | 1,116,000 | 1,262,000 | 1,020,000 | 810,000 | 1,211,000 | 1,061,000 | 764,000 | 276,000 | 379,000 | |||||||||||||||||||||
deferred revenue - related party | 768,000 | 1,601,000 | 2,241,000 | 2,009,000 | 16,478,000 | 17,717,000 | 7,001,000 | 8,223,000 | 7,970,000 | 13,202,000 | 21,880,000 | 31,752,000 | 41,739,000 | |||||||||||||||||||||||||||
restricted cash - current | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | |||||||||||||||||||||||||||
other liabilities | 121,000 | 121,000 | 121,000 | 121,000 | ||||||||||||||||||||||||||||||||||||
accumulated other comprehensive gain | -299,000 | -204,000 | -59,000 | -33,000 | 28,000 | 107,000 | 100,000 | 3,000 | ||||||||||||||||||||||||||||||||
deferred revenue - related party - current | 5,768,000 | 14,477,000 | 16,765,000 | 17,230,000 | 18,630,000 | 17,738,000 | ||||||||||||||||||||||||||||||||||
deferred tax asset | 1,082,000 | 1,433,000 | 2,125,000 | 2,104,000 | 478,000 | |||||||||||||||||||||||||||||||||||
long-term debt | 9,832,000 | 9,794,000 | ||||||||||||||||||||||||||||||||||||||
deferred revenue - related party - noncurrent | 4,112,000 | 16,784,000 | 20,415,000 | 23,792,000 | 22,200,000 | 23,850,000 | ||||||||||||||||||||||||||||||||||
other liability - noncurrent | 170,000 | 92,000 | ||||||||||||||||||||||||||||||||||||||
deferred rent | 83,000 | |||||||||||||||||||||||||||||||||||||||
available-for-sale securities | 87,497,000 | 54,958,000 | 42,469,000 | 51,090,000 | 61,303,000 | 65,383,000 | 2,499,000 | 6,408,000 | ||||||||||||||||||||||||||||||||
available-for-sale securities - current | 46,620,000 | 37,972,000 | 43,191,000 | 54,127,000 | 53,731,000 | 56,515,000 | ||||||||||||||||||||||||||||||||||
available-for-sale securities - noncurrent | 5,557,000 | 11,458,000 | 11,316,000 | 14,000,000 | 10,150,000 | |||||||||||||||||||||||||||||||||||
deferred tax asset - noncurrent | 658,000 | |||||||||||||||||||||||||||||||||||||||
deferred rent - noncurrent | 799,000 | 797,000 | 793,000 | 694,000 | 547,000 | 332,000 | ||||||||||||||||||||||||||||||||||
restricted cash | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | ||||||||||||||||||||||||||||||||||
receivable from collaboration partner - related party | 4,586,000 | 5,785,000 | 2,722,000 | 1,816,000 | 520,000 | |||||||||||||||||||||||||||||||||||
other assets | 34,000 | 34,000 | 34,000 | 34,000 | ||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 110,415,000 | |||||||||||||||||||||||||||||||||||||||
liabilities, redeemable convertible preferred stock and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||
redeemable convertible preferred stock | ||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable convertible preferred stock and stockholders’ equity | 93,990,000 | 102,843,000 | ||||||||||||||||||||||||||||||||||||||
deferred offering costs | 1,466,000 | |||||||||||||||||||||||||||||||||||||||
liabilities redeemable convertible preferred stock and stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||||
stockholders’ deficit: | ||||||||||||||||||||||||||||||||||||||||
total stockholders’ deficit | -46,204,000 | |||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable convertible preferred stock and stockholders’ deficit | 24,516,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||
net income | 3,783,000 | -44,384,000 | -39,339,000 | -34,771,000 | -11,655,000 | 131,674,000 | -33,210,000 | -30,616,000 | 207,340,000 | ||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||
stock-based compensation | 14,519,000 | 10,701,000 | 10,559,000 | 10,912,000 | 13,802,000 | 9,093,000 | 10,165,000 | 8,944,000 | 9,352,000 | 6,601,000 | 6,765,000 | 8,343,000 | 7,584,000 | 5,512,000 | 5,950,000 | 6,805,000 | 5,935,000 | 5,024,000 | 4,775,000 | 3,936,000 | 2,660,000 | 1,967,000 | 1,888,000 | 1,996,000 | 2,048,000 | 2,160,000 | 2,201,000 | 2,013,000 | 1,979,000 | 2,072,000 | 2,017,000 | 1,645,000 | 1,185,000 | 1,189,000 | 1,207,000 | 1,002,000 | 843,000 | 1,520,000 | 448,000 |
non-cash lease expense | 439,000 | 345,000 | 106,000 | 568,000 | 569,000 | ||||||||||||||||||||||||||||||||||
depreciation | 407,000 | 376,000 | 361,000 | 304,000 | 239,000 | 118,000 | 231,000 | 241,000 | 236,000 | 248,000 | 244,000 | 237,000 | 248,000 | 270,000 | 259,000 | 249,000 | |||||||||||||||||||||||
accretion of discount on marketable securities | -1,025,000 | -1,336,000 | -1,684,000 | -1,914,000 | -2,289,000 | -2,760,000 | -2,838,000 | -1,662,000 | -1,615,000 | ||||||||||||||||||||||||||||||
other | -2,000 | 0 | 0 | 0 | 194,000 | ||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||
receivable from collaboration partner | -53,542,000 | 462,000 | -583,000 | 0 | 165,000,000 | -165,000,000 | 43,000 | 300,000,000 | -290,043,000 | -10,000,000 | 39,000 | 12,000 | -41,000 | ||||||||||||||||||||||||||
contract asset | 538,000 | -22,825,000 | |||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | -1,918,000 | -365,000 | 50,000 | -1,097,000 | -948,000 | 320,000 | -1,163,000 | -2,010,000 | -915,000 | 171,000 | -629,000 | 1,424,000 | 787,000 | 3,341,000 | 668,000 | -1,534,000 | 1,279,000 | -595,000 | -1,211,000 | -1,478,000 | 57,000 | 464,000 | -1,318,000 | -1,054,000 | 806,000 | -1,234,000 | 218,000 | -1,398,000 | -406,000 | 591,000 | -281,000 | -343,000 | 1,150,000 | -1,367,000 | |||||
accounts payable | 3,003,000 | -307,000 | 2,418,000 | 375,000 | 1,237,000 | -1,430,000 | -355,000 | -198,000 | 2,825,000 | -597,000 | -3,204,000 | 552,000 | 381,000 | -1,076,000 | 3,305,000 | -5,743,000 | 5,559,000 | 895,000 | -7,159,000 | 5,218,000 | -344,000 | 277,000 | -41,000 | -840,000 | 913,000 | 1,165,000 | -1,167,000 | -3,694,000 | 696,000 | 813,000 | 2,603,000 | 993,000 | 21,000 | -1,005,000 | -332,000 | 1,579,000 | -151,000 | -272,000 | 72,000 |
accrued expenses and other payables | -10,792,000 | 5,409,000 | 7,545,000 | 3,439,000 | -11,817,000 | 3,228,000 | 5,290,000 | -1,359,000 | -2,870,000 | -5,338,000 | 5,402,000 | 2,722,000 | -8,383,000 | -4,588,000 | -6,574,000 | 3,557,000 | -5,110,000 | 4,704,000 | 13,007,000 | 2,059,000 | -673,000 | 2,710,000 | 2,748,000 | 1,082,000 | -700,000 | 1,879,000 | -462,000 | 2,734,000 | -3,053,000 | 665,000 | -2,738,000 | 3,010,000 | 974,000 | 1,522,000 | 1,754,000 | 158,000 | 1,359,000 | 2,190,000 | 1,003,000 |
deferred revenue | -3,268,000 | -7,438,000 | -3,075,000 | -5,008,000 | -5,496,000 | -5,638,000 | -4,675,000 | -4,167,000 | 45,047,000 | ||||||||||||||||||||||||||||||
income taxes payable | 0 | 0 | -1,889,000 | -800,000 | 1,640,000 | -1,601,000 | -676,000 | 3,326,000 | |||||||||||||||||||||||||||||||
operating lease liability | -547,000 | -426,000 | -581,000 | -237,000 | 341,000 | -841,000 | -166,000 | -523,000 | -696,000 | -696,000 | -693,000 | -680,000 | -674,000 | -675,000 | -671,000 | -661,000 | -654,000 | -556,000 | -506,000 | -496,000 | -491,000 | -491,000 | -492,000 | -481,000 | -477,000 | -476,000 | -478,000 | -468,000 | -463,000 | ||||||||||
net cash from operating activities | -48,943,000 | -36,975,000 | -1,937,000 | -28,780,000 | 125,363,000 | -29,178,000 | -27,863,000 | 268,622,000 | -27,429,000 | 16,960,000 | -26,611,000 | -26,238,000 | -34,347,000 | -31,635,000 | -25,201,000 | -13,635,000 | -37,666,000 | -26,939,000 | -28,470,000 | -23,700,000 | -28,756,000 | -18,867,000 | -16,287,000 | -21,482,000 | -15,848,000 | -14,289,000 | -14,246,000 | 3,670,000 | -16,662,000 | -10,135,000 | -9,276,000 | -15,398,000 | -15,138,000 | -14,149,000 | 40,704,000 | -12,327,000 | -10,356,000 | -9,680,000 | -6,980,000 |
capital expenditures | -105,000 | -144,000 | -183,000 | -743,000 | -512,000 | -589,000 | -725,000 | 202,000 | -197,000 | 39,000 | -462,000 | -130,000 | 5,000 | -112,000 | -223,000 | -403,000 | -38,000 | -77,000 | -304,000 | -534,000 | -43,000 | -67,000 | -69,000 | -117,000 | -133,000 | -275,000 | 384,000 | -1,459,000 | 483,000 | -62,000 | -148,000 | -96,000 | -172,000 | 0 | -226,000 | -448,000 | 70,000 | -52,000 | -48,000 |
free cash flows | -49,048,000 | -37,119,000 | -2,120,000 | -29,523,000 | 124,851,000 | -29,767,000 | -28,588,000 | 268,824,000 | -27,626,000 | 16,999,000 | -27,073,000 | -26,368,000 | -34,342,000 | -31,747,000 | -25,424,000 | -14,038,000 | -37,704,000 | -27,016,000 | -28,774,000 | -24,234,000 | -28,799,000 | -18,934,000 | -16,356,000 | -21,599,000 | -15,981,000 | -14,564,000 | -13,862,000 | 2,211,000 | -16,179,000 | -10,197,000 | -9,424,000 | -15,494,000 | -15,310,000 | -14,149,000 | 40,478,000 | -12,775,000 | -10,286,000 | -9,732,000 | -7,028,000 |
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||
purchase of marketable securities | -68,968,000 | -104,274,000 | -161,117,000 | -67,154,000 | -214,040,000 | -114,409,000 | -266,666,000 | -174,956,000 | -65,671,000 | -97,968,000 | -58,955,000 | -6,062,000 | -28,060,000 | -80,595,000 | -32,158,000 | -46,289,000 | -55,832,000 | -30,687,000 | -92,442,000 | -76,255,000 | -87,205,000 | -132,427,000 | -80,847,000 | -45,870,000 | -20,883,000 | ||||||||||||||
proceeds from maturities of marketable securities | 156,691,000 | 153,233,000 | 102,650,000 | 122,777,000 | 113,180,000 | 105,994,000 | 58,731,000 | 86,865,000 | 71,984,000 | 36,700,000 | 45,800,000 | 32,000,000 | 37,896,000 | 84,600,000 | 89,595,000 | 81,313,000 | 51,629,000 | 58,750,000 | 48,000,000 | 84,528,000 | 80,552,000 | 58,150,000 | 26,800,000 | 40,832,000 | 63,751,000 | ||||||||||||||
proceeds from sale of marketable securities | 3,384,000 | 0 | 0 | 0 | 7,003,000 | ||||||||||||||||||||||||||||||||||
purchases of property and equipment | -215,000 | -144,000 | -88,000 | -813,000 | -545,000 | -310,000 | -775,000 | -28,000 | -242,000 | -19,000 | -404,000 | -176,000 | -10,000 | -70,000 | -162,000 | -290,000 | -273,000 | -196,000 | -265,000 | -500,000 | -140,000 | -125,000 | -75,000 | -133,000 | -138,000 | -218,000 | 309,000 | -892,000 | -166,000 | -62,000 | -148,000 | -68,000 | -208,000 | ||||||
net cash from investing activities | 90,892,000 | 48,815,000 | -58,555,000 | 54,810,000 | -94,402,000 | -8,725,000 | -208,710,000 | -88,119,000 | 6,071,000 | -61,287,000 | -13,559,000 | 25,762,000 | 9,826,000 | 3,935,000 | 57,275,000 | 34,734,000 | -4,476,000 | 27,867,000 | -44,707,000 | 7,773,000 | -6,793,000 | -74,402,000 | 42,730,000 | -12,554,000 | -32,039,000 | -13,225,000 | 4,108,000 | 9,591,000 | -21,844,000 | 4,752,000 | -772,000 | 13,093,000 | -1,250,000 | -64,325,000 | 3,884,000 | ||||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon exercise of stock options and purchases under employee stock purchase plan | 23,374,000 | 2,837,000 | 5,659,000 | 2,925,000 | 11,922,000 | 4,031,000 | 12,051,000 | 2,572,000 | 7,799,000 | 519,000 | 1,021,000 | 973,000 | 2,261,000 | 553,000 | 682,000 | 655,000 | 2,558,000 | 2,339,000 | 1,381,000 | 1,247,000 | 1,316,000 | 313,000 | 406,000 | 14,000 | 1,288,000 | 87,000 | 390,000 | 2,000 | 328,000 | 74,000 | 530,000 | 218,000 | 328,000 | 87,000 | 374,000 | ||||
tax withholding payments related to net settlement of restricted stock units | 0 | 0 | 0 | -479,000 | 0 | 0 | 0 | -600,000 | 0 | 0 | -669,000 | -100,000 | 0 | -2,000 | 0 | -186,000 | 0 | 0 | 0 | -189,000 | |||||||||||||||||||
net cash from financing activities | 23,374,000 | 2,837,000 | 5,659,000 | 2,925,000 | 11,443,000 | 4,031,000 | 12,051,000 | 2,572,000 | 7,199,000 | 527,000 | 35,315,000 | 108,172,000 | 26,463,000 | 553,000 | 680,000 | 680,000 | 16,925,000 | 2,173,000 | 1,381,000 | 125,390,000 | 979,000 | 126,981,000 | 7,669,000 | 112,577,000 | 399,000 | 9,779,000 | 25,237,000 | 10,630,000 | 390,000 | 479,000 | 23,032,000 | 74,000 | 530,000 | 65,062,000 | 31,000 | 87,000 | 374,000 | -852,000 | 85,278,000 |
net increase in cash, cash equivalents and restricted cash | 65,323,000 | 14,677,000 | -54,833,000 | 28,955,000 | 42,404,000 | -33,872,000 | -224,522,000 | 183,075,000 | -14,159,000 | -43,800,000 | -4,855,000 | 107,696,000 | 1,942,000 | -27,072,000 | 32,579,000 | 3,123,000 | -71,870,000 | 109,412,000 | -34,593,000 | 33,733,000 | -62,617,000 | 86,027,000 | 27,209,000 | -5,194,000 | 55,634,000 | 40,030,000 | |||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 128,677,000 | 0 | 0 | 0 | 97,474,000 | 0 | 0 | 0 | 186,952,000 | 0 | 0 | 0 | 125,969,000 | 0 | 0 | 0 | 123,890,000 | 0 | 0 | 0 | 117,818,000 | 0 | 0 | 0 | 33,466,000 | 0 | 0 | 0 | 82,693,000 | 0 | |||||||||
cash, cash equivalents and restricted cash, end of period | 194,000,000 | 14,677,000 | -54,833,000 | 28,955,000 | 139,878,000 | -33,872,000 | -224,522,000 | 183,075,000 | 172,793,000 | -43,800,000 | -4,855,000 | 107,696,000 | 127,911,000 | -27,072,000 | 32,579,000 | 21,760,000 | 98,702,000 | 3,123,000 | -71,870,000 | 109,412,000 | 83,225,000 | 33,733,000 | -62,617,000 | 86,027,000 | 60,675,000 | -17,189,000 | -20,948,000 | 1,066,000 | 70,537,000 | -5,194,000 | 23,563,000 | 40,030,000 | |||||||
supplemental disclosure of non-cash financing and investing information: | |||||||||||||||||||||||||||||||||||||||
purchases of property and equipment in accounts payable and accrued liabilities | 110,000 | -95,000 | 70,000 | 33,000 | -279,000 | 50,000 | 230,000 | 45,000 | 58,000 | -58,000 | 46,000 | 15,000 | -42,000 | -61,000 | -113,000 | 235,000 | 119,000 | -39,000 | -34,000 | 97,000 | 58,000 | 6,000 | 16,000 | 5,000 | -57,000 | 75,000 | -567,000 | 649,000 | |||||||||||
payable to collaboration partner | 0 | 0 | 0 | -7,000 | -12,000 | -47,000 | |||||||||||||||||||||||||||||||||
proceeds from public offering of common stock, net of issuance costs | 8,000 | -78,000 | -166,000 | 0 | 107,825,000 | -211,000 | |||||||||||||||||||||||||||||||||
proceeds from at-the-market offering, net of issuance costs | 0 | 0 | 0 | 24,302,000 | 0 | 0 | 0 | 14,553,000 | 18,843,000 | 6,385,000 | 0 | 23,949,000 | |||||||||||||||||||||||||||
proceeds from exercise of warrants in exchange for issuance of pre-funded warrants | 0 | ||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon exercise of warrants | 0 | ||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||
cash paid for taxes | |||||||||||||||||||||||||||||||||||||||
leasehold improvements obtained under tenant improvement allowance | 0 | 808,000 | 97,000 | ||||||||||||||||||||||||||||||||||||
right-of-use asset obtained in exchange for lease obligation | 0 | 0 | |||||||||||||||||||||||||||||||||||||
net realized loss on sale of marketable securities | -1,000 | 0 | 5,000 | ||||||||||||||||||||||||||||||||||||
operating lease right-of-use asset amortization | 418,000 | 416,000 | 651,000 | 584,000 | 584,000 | 583,000 | 584,000 | 584,000 | 584,000 | 583,000 | 584,000 | 584,000 | 584,000 | 491,000 | 443,000 | 444,000 | 444,000 | 444,000 | 443,000 | 444,000 | 445,000 | 444,000 | 444,000 | 459,000 | |||||||||||||||
research and development tax incentive receivable | -33,000 | -921,000 | 828,000 | -931,000 | -751,000 | -473,000 | -239,000 | -116,000 | -162,000 | 174,000 | -441,000 | -332,000 | 1,059,000 | -357,000 | -606,000 | -460,000 | 2,009,000 | -377,000 | -102,000 | ||||||||||||||||||||
issuance costs related to prior period common stock offering | 0 | 0 | |||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash, cash equivalents and restricted cash | 75,000 | -175,000 | -19,000 | 29,000 | 22,000 | -74,000 | -51,000 | -23,000 | 21,000 | 123,000 | 103,000 | -72,000 | -125,000 | 8,000 | -87,000 | -110,000 | -31,000 | 67,000 | |||||||||||||||||||||
issuance costs related to common stock offering included in accrued liabilities and other payables | 25,000 | -166,000 | -6,000 | 139,000 | 58,000 | ||||||||||||||||||||||||||||||||||
net loss | 27,335,000 | -34,105,000 | -38,460,000 | -33,725,000 | -34,194,000 | -31,232,000 | -41,037,000 | -20,930,000 | -36,907,000 | -33,804,000 | -30,842,000 | -23,998,000 | -18,886,000 | -7,763,000 | -19,421,000 | -20,080,000 | -17,501,000 | -16,409,000 | -29,174,000 | -14,103,000 | -13,865,000 | -8,735,000 | -8,663,000 | -7,661,000 | -3,052,000 | -4,825,000 | -14,979,000 | -14,101,000 | -11,248,000 | -7,084,000 | |||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||
amortization of discount/premium on marketable securities | -1,348,000 | -1,006,000 | -960,000 | -1,255,000 | |||||||||||||||||||||||||||||||||||
other liabilities | |||||||||||||||||||||||||||||||||||||||
net amortization of (discount) premium on marketable securities | |||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 185,000 | 180,000 | 188,000 | 182,000 | 202,000 | 217,000 | 202,000 | 195,000 | 176,000 | 130,000 | 128,000 | 151,000 | 170,000 | 78,000 | 117,000 | 108,000 | 93,000 | 88,000 | 75,000 | 83,000 | |||||||||||||||||||
change in deferred tax asset | 34,000 | -8,000 | 1,229,000 | 183,000 | 773,000 | -102,000 | -1,626,000 | 180,000 | |||||||||||||||||||||||||||||||
loss on early repayment of debt | 0 | 0 | |||||||||||||||||||||||||||||||||||||
receivable from collaboration partner – related party | |||||||||||||||||||||||||||||||||||||||
payable to collaboration partner – related party | |||||||||||||||||||||||||||||||||||||||
deferred revenue – related party | |||||||||||||||||||||||||||||||||||||||
early repayment of long-term debt | 0 | 0 | |||||||||||||||||||||||||||||||||||||
issuance costs related to long-term debt | 0 | 0 | |||||||||||||||||||||||||||||||||||||
cash paid for interest | |||||||||||||||||||||||||||||||||||||||
issuance costs related to at-the-market offering of common stock included in prepaid expenses and other assets at the end of the previous year | 0 | 0 | |||||||||||||||||||||||||||||||||||||
issuance costs related to common stock offering included in prepaid expenses and other assets at the end of the previous year | |||||||||||||||||||||||||||||||||||||||
net amortization of premium on marketable securities | -89,000 | 96,000 | 358,000 | ||||||||||||||||||||||||||||||||||||
receivable from collaboration partner - related party | -82,000 | 25,107,000 | -23,584,000 | 1,072,000 | 4,439,000 | -3,081,000 | -1,570,000 | 363,000 | 208,000 | 597,000 | 3,161,000 | -4,810,000 | -474,000 | -1,000 | 1,198,000 | -3,062,000 | -906,000 | -1,296,000 | |||||||||||||||||||||
payable to collaboration partner - related party | -48,000 | -300,000 | -519,000 | -222,000 | -10,275,000 | 4,573,000 | 4,091,000 | 656,000 | 1,074,000 | -113,000 | -146,000 | 242,000 | 210,000 | -401,000 | 150,000 | 297,000 | 488,000 | -103,000 | 379,000 | ||||||||||||||||||||
deferred revenue - related party | 0 | -768,000 | -833,000 | -640,000 | 232,000 | -3,759,000 | -8,709,000 | -6,400,000 | -13,136,000 | -5,032,000 | -2,485,000 | 2,852,000 | -2,889,000 | 34,566,000 | -1,222,000 | 253,000 | -5,232,000 | -8,678,000 | -9,872,000 | -9,987,000 | |||||||||||||||||||
issuance costs related to prior common stock offering | |||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -25,188,000 | -20,948,000 | 1,066,000 | -12,156,000 | -5,713,000 | -36,452,000 | |||||||||||||||||||||||||||||||||
issuance costs related to common stock offering included in accrued liabilities and other payables at the end of the previous year | 205,000 | ||||||||||||||||||||||||||||||||||||||
net amortization of premium (accretion of discount) on marketable securities | 509,000 | 500,000 | 473,000 | 348,000 | |||||||||||||||||||||||||||||||||||
gain on disposal of property and equipment | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt, net of issuance costs | |||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs and accretion of debt discount | 137,000 | 0 | -23,000 | 45,000 | |||||||||||||||||||||||||||||||||||
issuance costs related to at-the-market offering of common stock included in accrued liabilities and other payables | |||||||||||||||||||||||||||||||||||||||
foreign currency remeasurement loss | 549,000 | ||||||||||||||||||||||||||||||||||||||
issuance costs related to common stock offering | -148,000 | ||||||||||||||||||||||||||||||||||||||
issuance costs related to issuance of long-term debt | |||||||||||||||||||||||||||||||||||||||
other liability | -49,000 | 78,000 | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock and warrants in private placement, net of issuance costs | -6,000 | ||||||||||||||||||||||||||||||||||||||
issuance costs related to public offering of common stock included in accrued liabilities and other payables | 180,000 | -208,000 | |||||||||||||||||||||||||||||||||||||
issuance costs related to public offering of common stock included in prepaid expenses and other assets at the end of the previous year | -1,000 | 0 | |||||||||||||||||||||||||||||||||||||
fair value of common stock retired in exchange for issuance of common stock warrant | |||||||||||||||||||||||||||||||||||||||
accretion of discount on marketable securities, net of premium amortization | 88,000 | -79,000 | -164,000 | ||||||||||||||||||||||||||||||||||||
net cash from (used) in investing activities | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon under equity incentive and employee stock purchase plans | |||||||||||||||||||||||||||||||||||||||
tenant improvement allowance reimbursement | 0 | 469,000 | |||||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash financing and investing information: | |||||||||||||||||||||||||||||||||||||||
amortization of issuance costs and accretion of final payment fee for long-term debt | |||||||||||||||||||||||||||||||||||||||
net (accretion of discount) amortization of premium on marketable securities | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock and warrants in private placement, net of issuance costs | |||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | |||||||||||||||||||||||||||||||||||||||
deferred offering costs in accounts payable and accrued liabilities | |||||||||||||||||||||||||||||||||||||||
acquisition of new equipment upon trade-in for existing equipment | |||||||||||||||||||||||||||||||||||||||
net (accretion of discount) amortization of premium on available-for-sale securities | -188,000 | -115,000 | -94,000 | ||||||||||||||||||||||||||||||||||||
purchase of available-for-sale securities | -65,348,000 | -30,733,000 | -21,726,000 | -19,113,000 | -12,935,000 | -13,376,000 | -25,636,000 | -11,392,000 | -20,152,000 | 0 | -8,002,000 | -66,773,000 | 0 | ||||||||||||||||||||||||||
proceeds from maturities of available-for-sale securities | 33,000,000 | 18,400,000 | 26,000,000 | 23,724,000 | 23,000,000 | 23,035,000 | 4,000,000 | 16,200,000 | 19,570,000 | 13,465,000 | 6,800,000 | 2,500,000 | 3,900,000 | ||||||||||||||||||||||||||
receivable from collaboration partner and contract asset - related party | |||||||||||||||||||||||||||||||||||||||
net amortization of premium on available-for-sale securities | -98,000 | 194,000 | -10,000 | 120,000 | 190,000 | ||||||||||||||||||||||||||||||||||
change in fair value associated with redeemable convertible preferred stock tranche liability | 0 | 0 | |||||||||||||||||||||||||||||||||||||
change in fair value of redeemable convertible preferred stock warrant liability | 0 | 0 | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of redeemable convertible preferred stock, net of issuance costs | -20,000 | 0 | |||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of year | 0 | 0 | 0 | 106,489,000 | |||||||||||||||||||||||||||||||||||
purchases of property and equipment in accounts payable | -28,000 | 36,000 | |||||||||||||||||||||||||||||||||||||
conversion of redeemable convertible preferred stock to common stock at closing of initial public offering | 0 | ||||||||||||||||||||||||||||||||||||||
settlement of fair value of redeemable convertible preferred stock liability | 0 | 0 | |||||||||||||||||||||||||||||||||||||
reclassification of preferred stock warrant liability to equity | 0 | 0 | |||||||||||||||||||||||||||||||||||||
accretion of redeemable convertible preferred stock | 0 | 293,000 | |||||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment | 0 | 3,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||
net cash from by investing activities | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in at-the-market offerings, net of issuance costs | |||||||||||||||||||||||||||||||||||||||
payment of deferred offering costs | |||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of year | 70,037,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs | |||||||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash financing information: | |||||||||||||||||||||||||||||||||||||||
tranche liability in connection with the series c redeemable convertible preferred stock financing | |||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -190,000 | -372,000 | -48,000 | -52,000 | -48,000 | ||||||||||||||||||||||||||||||||||
proceeds from issuance of redeemable preferred stock, net of issuance costs | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of initial public offering, net of issuance cost | |||||||||||||||||||||||||||||||||||||||
supplemental non-cash financing and investing activities | |||||||||||||||||||||||||||||||||||||||
acquisition of equipment in trade-in | 0 | ||||||||||||||||||||||||||||||||||||||
purchase of property and equipment in accounts payable and accrued liabilities | -36,000 | -76,000 | 118,000 | ||||||||||||||||||||||||||||||||||||
amortization of premium on available-for-sale securities | 150,000 | 122,000 | 35,000 | 10,000 | |||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 112,000 | 1,586,000 | -1,621,000 | -1,313,000 | |||||||||||||||||||||||||||||||||||
other assets | 0 | 0 | |||||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash financing and investing information | |||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 115,000 | ||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -11,117,000 | -74,940,000 | 82,256,000 | ||||||||||||||||||||||||||||||||||||
cash, beginning of period | 21,094,000 | ||||||||||||||||||||||||||||||||||||||
cash, end of period | 9,977,000 | ||||||||||||||||||||||||||||||||||||||
offering costs in accounts payable and accrued liabilities | |||||||||||||||||||||||||||||||||||||||
cash flows from operating actitivies | |||||||||||||||||||||||||||||||||||||||
research and development tax credit receivable | |||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 0 | ||||||||||||||||||||||||||||||||||||||
proceeds from issuance of redeemable convertible preferred stock upon exercise of preferred stock warrant liability | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon exercise of stock options | 8,000 | 0 | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock upon initial public offering, net of issuance costs | |||||||||||||||||||||||||||||||||||||||
effect on exchange rate changes on cash and cash equivalents | -83,000 | 74,000 | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | |||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | |||||||||||||||||||||||||||||||||||||||
purchase of property and equipment in accounts payable | |||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 82,256,000 | ||||||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash financing information | |||||||||||||||||||||||||||||||||||||||
payments of deferred offering costs |
