RAPT Therapeutics, Inc(NASDAQ:RAPT)

RAPT Therapeutics, Inc., a clinical-stage immunology-based biopharmaceutical company, focuses on discovering, developing, and commercializing oral small molecule therapies for patients with unmet needs in oncology and inflammatory diseases. Its lead oncology drug candidate is FLX475, an oral small m...
Website: http://www.flxbio.com
Founded: 2015
Full Time Employees: 71
CEO: Brian Russell Wong
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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating expenses: | |||||||||||||||||||||||||
research and development | 12,034,000 | 12,340,000 | 12,042,000 | 46,456,000 | 13,340,000 | 22,640,000 | 24,781,000 | 26,764,000 | 27,022,000 | 21,642,000 | 25,574,000 | 19,454,000 | 16,599,000 | 14,359,000 | 16,670,000 | 14,299,000 | 15,725,000 | 13,190,000 | 13,771,000 | 10,904,000 | 12,912,000 | 10,986,000 | 10,683,000 | 10,190,000 | 8,582,000 |
general and administrative | 7,337,000 | 7,195,000 | 7,223,000 | 8,009,000 | 6,448,000 | 6,690,000 | 7,737,000 | 6,453,000 | 6,897,000 | 6,722,000 | 5,988,000 | 4,977,000 | 5,079,000 | 5,436,000 | 4,748,000 | 4,491,000 | 3,774,000 | 3,760,000 | 4,012,000 | 3,483,000 | 3,197,000 | 2,802,000 | 3,289,000 | 2,625,000 | 1,733,000 |
total operating expenses | 19,371,000 | 19,535,000 | 19,265,000 | 54,465,000 | 19,788,000 | 29,330,000 | 32,518,000 | 33,217,000 | 33,919,000 | 28,364,000 | 31,562,000 | 24,431,000 | 21,678,000 | 19,795,000 | 21,418,000 | 18,790,000 | 19,499,000 | 16,950,000 | 17,783,000 | 14,387,000 | 16,109,000 | 13,788,000 | 13,972,000 | 12,815,000 | 10,315,000 |
income from operations | -19,371,000 | -19,535,000 | -19,265,000 | -54,465,000 | -19,788,000 | -29,330,000 | -32,518,000 | -33,217,000 | -33,919,000 | -28,364,000 | -31,562,000 | -24,431,000 | -21,678,000 | -18,909,000 | -20,777,000 | -18,034,000 | -18,533,000 | -16,081,000 | -16,561,000 | -13,085,000 | -14,581,000 | -12,511,000 | -13,037,000 | 12,815,000 | 10,315,000 |
yoy | -2.11% | -33.40% | -40.76% | 63.97% | -41.66% | 3.41% | 3.03% | 35.96% | 56.47% | 50.00% | 51.91% | 35.47% | 16.97% | 17.59% | 25.46% | 37.82% | 27.10% | 28.53% | 27.03% | -202.11% | -241.36% | ||||
qoq | -0.84% | 1.40% | -64.63% | 175.24% | -32.53% | -9.80% | -2.10% | -2.07% | 19.58% | -10.13% | 29.19% | 12.70% | 14.64% | -8.99% | 15.21% | -2.69% | 15.25% | -2.90% | 26.56% | -10.26% | 16.55% | -4.03% | -201.73% | 24.24% | |
operating margin % | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | -2134.20% | -3241.34% | -2385.45% | -1918.53% | -1850.52% | -1355.24% | -1004.99% | -954.25% | -979.72% | -1394.33% | Infinity% | Infinity% |
other income | 1,791,000 | 1,892,000 | 2,100,000 | 1,216,000 | 1,356,000 | 1,667,000 | 1,997,000 | 2,341,000 | 2,548,000 | 3,084,000 | 2,291,000 | 1,480,000 | 443,000 | -275,000 | 309,000 | 105,000 | -118,000 | -29,000 | 47,000 | 549,000 | 237,000 | 391,000 | 135,000 | 259,000 | 344,000 |
net income | -17,580,000 | -17,643,000 | -17,165,000 | -53,249,000 | -18,432,000 | -27,663,000 | -30,521,000 | -30,876,000 | -31,371,000 | -25,280,000 | -29,271,000 | -22,951,000 | -21,235,000 | -19,184,000 | -20,468,000 | -17,929,000 | -18,651,000 | -16,110,000 | -16,514,000 | -12,735,000 | -14,631,000 | -12,387,000 | -13,139,000 | 72,778,000 | -9,971,000 |
yoy | -4.62% | -36.22% | -43.76% | 72.46% | -41.25% | 9.43% | 4.27% | 34.53% | 47.73% | 31.78% | 43.01% | 28.01% | 13.85% | 19.08% | 23.94% | 40.79% | 27.48% | 30.06% | 25.69% | -117.50% | 46.74% | ||||
qoq | -0.36% | 2.78% | -67.76% | 188.89% | -33.37% | -9.36% | -1.15% | -1.58% | 24.09% | -13.63% | 27.54% | 8.08% | 10.69% | -6.27% | 14.16% | -3.87% | 15.77% | -2.45% | 29.67% | -12.96% | 18.12% | -5.72% | -118.05% | -829.90% | |
net income margin % | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | -2165.24% | -3193.14% | -2371.56% | -1930.75% | -1853.86% | -1351.39% | -978.11% | -957.53% | -970.01% | -1405.24% | Infinity% | -Infinity% |
other comprehensive income: | |||||||||||||||||||||||||
unrealized gain on marketable securities | 84,000 | -57,000 | 154,000 | -37,000 | -113,000 | 224,000 | 59,000 | 136,000 | 365,000 | -240,500 | -74,000 | -228,000 | 9,000 | -18,000 | -50,000 | -67,000 | -33,000 | 369,000 | |||||||
total comprehensive loss | -17,496,000 | -17,662,000 | -17,180,000 | -53,306,000 | -18,278,000 | -27,700,000 | -30,634,000 | -30,652,000 | -31,312,000 | -25,799,000 | -28,906,000 | -22,524,000 | -20,943,000 | -18,812,000 | -21,379,000 | -18,180,000 | -18,469,000 | -16,058,000 | -16,526,000 | -12,986,000 | -14,734,000 | -12,217,000 | -13,152,000 | 72,737,000 | -9,956,000 |
net income per share | -0.65 | -0.65 | -0.08 | -1.22 | -0.47 | -0.71 | -0.79 | -0.81 | -0.82 | -0.66 | -0.76 | -0.65 | -0.63 | -0.62 | -0.69 | -0.61 | -0.63 | -0.63 | -0.66 | -0.52 | -0.6 | -0.51 | -0.56 | 50.04 | -12.41 |
weighted-average number of shares used in computing net loss per share, basic and diluted | 26,963,107 | 26,949,752 | 215,410,253 | 40,761,143 | 38,903,476 | 38,866,760 | 38,625,365 | 38,338,161 | 38,358,032 | 38,328,741 | 38,280,539 | 32,540,406 | 33,684,261 | 31,140,323 | 29,572,467 | 27,390,326 | 29,491,857 | 25,589,947 | 24,844,946 | 24,134,305 | 24,449,115 | 24,336,102 | 23,266,063 | 4,346,400 | 803,229 |
other comprehensive loss: | |||||||||||||||||||||||||
unrealized loss on marketable securities | -19,000 | -15,000 | -178,000 | -710,000 | -217,000 | ||||||||||||||||||||
foreign currency translation loss | |||||||||||||||||||||||||
revenue | 886,000 | 641,000 | 756,000 | 966,000 | 869,000 | 1,222,000 | 1,302,000 | 1,528,000 | 1,277,000 | 935,000 | |||||||||||||||
yoy | NaN% | NaN% | NaN% | NaN% | 1.96% | -47.55% | -41.94% | -36.78% | -31.95% | 30.70% | |||||||||||||||
qoq | NaN% | NaN% | NaN% | 38.22% | -15.21% | -21.74% | 11.16% | -28.89% | -6.14% | -14.79% | 19.66% | 36.58% | |||||||||||||
foreign currency translation gain | -655,000 | -88,000 | 366,000 | 550,000 | -201,000 | ||||||||||||||||||||
net loss before taxes | -17,929,000 | -18,651,000 | -16,110,000 | -16,514,000 | -12,536,000 | -14,344,000 | -12,120,000 | -12,902,000 | |||||||||||||||||
provision for income taxes | 199,000 | 287,000 | 267,000 | 237,000 | |||||||||||||||||||||
foreign currency translation adjustment | 70,250 | 173,000 | 70,000 | 38,000 | -184,000 | -70,000 | -199,000 | 204,000 | |||||||||||||||||
other income: | |||||||||||||||||||||||||
other comprehensive income | 4,250 | 15,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||
cash and cash equivalents | 37,930,000 | 41,886,000 | 60,257,000 | 169,735,000 | 37,900,000 | 37,077,000 | 45,317,000 | 47,478,000 | 54,135,000 | 50,164,000 | 45,768,000 | 38,946,000 | 27,706,000 | 57,203,000 | 32,418,000 | 24,027,000 | 59,999,000 | 86,220,000 | 24,720,000 | 24,918,000 | 20,229,000 | 28,957,000 | 91,529,000 | 77,383,000 | 48,310,000 |
marketable securities | 119,414,000 | 127,061,000 | 119,019,000 | 61,320,000 | 60,005,000 | 77,761,000 | 96,262,000 | 111,384,000 | 130,642,000 | 154,834,000 | 185,861,000 | 210,122,000 | 167,730,000 | 150,138,000 | 140,590,000 | 165,627,000 | 150,787,000 | 137,084,000 | 73,686,000 | 86,592,000 | 102,557,000 | 103,993,000 | 46,670,000 | ||
prepaid expenses and other current assets | 3,701,000 | 3,912,000 | 3,920,000 | 4,181,000 | 4,693,000 | 5,658,000 | 6,781,000 | 2,920,000 | 2,361,000 | 2,419,000 | 2,958,000 | 3,626,000 | 2,458,000 | 2,588,000 | 2,656,000 | 3,319,000 | 3,709,000 | 4,651,000 | 4,200,000 | 4,088,000 | 2,722,000 | 3,127,000 | 3,685,000 | 3,123,000 | 2,914,000 |
total current assets | 161,045,000 | 172,859,000 | 183,196,000 | 235,236,000 | 102,598,000 | 120,496,000 | 148,360,000 | 161,782,000 | 187,138,000 | 207,417,000 | 234,587,000 | 252,694,000 | 197,894,000 | 209,929,000 | 175,664,000 | 192,973,000 | 214,495,000 | 227,955,000 | 102,606,000 | 115,598,000 | 125,508,000 | 136,077,000 | 146,894,000 | 80,506,000 | 51,224,000 |
property and equipment | 765,000 | 970,000 | 1,158,000 | 1,367,000 | 1,653,000 | 1,933,000 | 2,239,000 | 2,448,000 | 2,704,000 | 2,963,000 | 2,999,000 | 2,539,000 | 2,742,000 | 2,921,000 | 2,629,000 | 2,741,000 | 2,578,000 | 2,737,000 | 2,929,000 | 2,982,000 | 3,073,000 | 3,210,000 | 3,606,000 | 3,707,000 | 4,002,000 |
operating lease right-of-use assets | 1,883,000 | 2,308,000 | 2,827,000 | 3,333,000 | 3,825,000 | 4,304,000 | 4,772,000 | 5,228,000 | 5,672,000 | 6,103,000 | 6,526,000 | 6,940,000 | 5,782,000 | 6,055,000 | 6,322,000 | ||||||||||
other assets | 2,046,000 | 2,273,000 | 389,000 | 389,000 | 389,000 | 447,000 | 447,000 | 3,871,000 | 4,207,000 | 4,273,000 | 4,214,000 | 4,036,000 | 3,071,000 | 3,091,000 | 2,933,000 | 2,922,000 | 389,000 | 389,000 | 389,000 | 389,000 | 389,000 | 389,000 | 389,000 | 389,000 | 3,143,000 |
total assets | 165,739,000 | 178,410,000 | 187,570,000 | 240,325,000 | 108,465,000 | 127,180,000 | 155,818,000 | 173,329,000 | 199,721,000 | 220,756,000 | 248,326,000 | 266,209,000 | 209,489,000 | 221,996,000 | 187,548,000 | 198,636,000 | 217,462,000 | 231,081,000 | 105,924,000 | 118,969,000 | 128,970,000 | 139,676,000 | 150,889,000 | 84,602,000 | 58,369,000 |
liabilities and stockholders' equity | |||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||
accounts payable | 2,102,000 | 4,189,000 | 1,295,000 | 1,275,000 | 1,380,000 | 2,716,000 | 6,771,000 | 5,176,000 | 5,297,000 | 2,690,000 | 8,941,000 | 3,365,000 | 4,043,000 | 4,097,000 | 1,936,000 | 1,999,000 | 4,017,000 | 2,714,000 | 3,131,000 | 2,383,000 | 4,405,000 | 2,381,000 | 3,409,000 | 1,143,000 | 1,590,000 |
accrued expenses | 9,008,000 | 6,583,000 | 4,928,000 | 9,597,000 | 6,398,000 | 9,487,000 | 11,807,000 | 14,103,000 | 14,109,000 | 10,295,000 | 10,348,000 | 8,656,000 | 8,240,000 | 7,507,000 | 8,276,000 | 6,326,000 | 6,845,000 | 5,068,000 | 4,539,000 | 4,935,000 | 5,669,000 | 4,256,000 | 3,832,000 | 3,642,000 | 3,410,000 |
license fees payable | 35,000,000 | ||||||||||||||||||||||||
operating lease liabilities, current | 2,209,000 | 2,205,000 | 2,315,000 | 2,422,000 | 2,523,000 | 2,568,000 | 2,508,000 | 2,448,000 | 2,390,000 | 2,333,000 | 2,278,000 | 2,171,000 | 1,551,000 | 1,503,000 | 1,481,000 | ||||||||||
other current liabilities | 56,000 | 66,000 | 140,000 | 57,000 | 61,000 | 30,000 | 82,000 | 109,000 | 53,000 | 96,000 | 41,000 | 32,000 | 33,000 | 39,000 | 22,000 | 254,000 | 295,000 | 329,000 | 338,000 | 328,000 | 389,000 | 430,000 | 436,000 | 471,000 | 457,000 |
total current liabilities | 13,375,000 | 13,043,000 | 8,678,000 | 48,351,000 | 10,362,000 | 14,801,000 | 21,168,000 | 21,836,000 | 21,849,000 | 15,414,000 | 21,608,000 | 14,224,000 | 13,867,000 | 13,146,000 | 12,360,000 | 9,595,000 | 12,695,000 | 10,394,000 | 11,143,000 | 11,742,000 | 15,591,000 | 13,080,000 | 13,442,000 | 9,256,000 | 5,457,000 |
operating lease liabilities, non-current | 387,000 | 959,000 | 1,520,000 | 2,070,000 | 2,597,000 | 3,159,000 | 3,815,000 | 4,458,000 | 5,072,000 | 5,665,000 | 6,248,000 | 6,819,000 | 6,316,000 | 6,717,000 | 7,112,000 | ||||||||||
total liabilities | 13,762,000 | 14,002,000 | 10,198,000 | 50,421,000 | 12,959,000 | 17,960,000 | 24,983,000 | 26,294,000 | 26,921,000 | 21,079,000 | 27,856,000 | 21,043,000 | 20,183,000 | 19,863,000 | 19,713,000 | 12,256,000 | 15,589,000 | 13,502,000 | 14,283,000 | 14,790,000 | |||||
commitments and contingencies | |||||||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||||||
preferred stock | |||||||||||||||||||||||||
common stock | 2,000 | 13,000 | 13,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 2,000 | 2,000 | 2,000 | 2,000 | 1,000 | ||||||
additional paid-in capital | 818,810,000 | 813,734,000 | 809,036,000 | 804,388,000 | 656,694,000 | 652,130,000 | 646,045,000 | 631,611,000 | 626,724,000 | 622,289,000 | 617,283,000 | 613,073,000 | 534,689,000 | 526,573,000 | 473,463,000 | 470,629,000 | 467,942,000 | 465,179,000 | 323,184,000 | 319,196,000 | 312,078,000 | 309,908,000 | 307,009,000 | 235,049,000 | 23,923,000 |
accumulated other comprehensive income | 100,000 | 16,000 | 35,000 | 50,000 | 339,000 | 45,000 | -177,000 | 74,000 | 177,000 | 7,000 | 20,000 | 13,000 | |||||||||||||
accumulated deficit | -666,935,000 | -649,355,000 | -631,712,000 | -614,547,000 | -561,298,000 | -542,866,000 | -515,203,000 | -484,682,000 | -453,806,000 | -422,435,000 | -397,155,000 | -367,884,000 | -344,933,000 | -323,698,000 | -304,514,000 | -284,046,000 | -266,117,000 | -247,466,000 | -231,356,000 | -214,842,000 | -202,107,000 | -187,476,000 | -175,089,000 | -161,950,000 | -148,734,000 |
total stockholders' equity | 151,977,000 | 164,408,000 | 177,372,000 | 189,904,000 | 95,506,000 | 109,220,000 | 130,835,000 | 147,035,000 | 172,800,000 | 199,677,000 | 220,470,000 | 245,166,000 | 189,306,000 | 202,133,000 | 167,835,000 | 186,380,000 | 201,873,000 | 217,579,000 | 91,641,000 | 104,179,000 | 110,047,000 | 122,611,000 | 131,929,000 | 73,121,000 | |
total liabilities and stockholders' equity | 165,739,000 | 178,410,000 | 187,570,000 | 240,325,000 | 108,465,000 | 127,180,000 | 155,818,000 | 173,329,000 | 199,721,000 | 220,756,000 | 248,326,000 | 266,209,000 | 209,489,000 | 221,996,000 | 187,548,000 | 198,636,000 | 217,462,000 | 231,081,000 | 105,924,000 | 118,969,000 | 128,970,000 | 139,676,000 | 150,889,000 | ||
commitments | |||||||||||||||||||||||||
preferred stock, 0.0001 par value: 50,000,000 shares authorized; no shares issued and outstanding at december 31, 2024 and 2023 | |||||||||||||||||||||||||
common stock, 0.0001 par value... | 13,000 | 3,000 | 3,000 | 3,000 | 2,000 | 2,000 | |||||||||||||||||||
accumulated other comprehensive gain | 107,000 | -47,000 | -10,000 | 103,000 | |||||||||||||||||||||
preferred stock, 0.0001 par value: 50,000,000 shares authorized; no shares issued and outstanding at december 31, 2023 and 2022 | |||||||||||||||||||||||||
accumulated other comprehensive loss | -121,000 | -180,000 | -26,000 | -453,000 | -745,000 | -1,117,000 | -206,000 | -137,000 | -189,000 | ||||||||||||||||
deferred revenue, current | 645,000 | 1,016,000 | 1,538,000 | 2,283,000 | 3,135,000 | 4,096,000 | 5,128,000 | 6,013,000 | 5,765,000 | 4,000,000 | |||||||||||||||
deferred revenue, non-current | 241,000 | 745,000 | 967,000 | 983,000 | 1,132,000 | 1,775,000 | 3,300,000 | ||||||||||||||||||
deferred rent, net of current portion | 2,150,000 | 2,149,000 | 2,141,000 | 2,157,000 | 2,185,000 | 2,200,000 | 2,210,000 | 2,218,000 | 2,225,000 | 2,219,000 | |||||||||||||||
preferred stock, 0.0001 par value: 50,000,000 shares authorized; no shares issued and outstanding at december 31, 2022 and 2021 | |||||||||||||||||||||||||
deferred revenue, net of current portion | 511,000 | 863,000 | |||||||||||||||||||||||
preferred stock, 0.0001 par value: 50,000,000 shares authorized; no shares issued and outstanding at december 31, 2021 and 2020 | |||||||||||||||||||||||||
preferred stock, 0.0001 par value: 50,000,000 shares authorized; no shares issued and outstanding at december 31, 2020 and 2019 | |||||||||||||||||||||||||
accounts receivable | 5,010,000 | ||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders' equity | |||||||||||||||||||||||||
convertible preferred stock | 175,490,000 | ||||||||||||||||||||||||
stockholders' equity | |||||||||||||||||||||||||
preferred stock, 0.0001 par value: 50,000,000 shares authorized; no shares issued and outstanding at december 31, 2019 and 2018 | |||||||||||||||||||||||||
related party promissory note for the purchase of common stock | |||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders' equity | 84,602,000 | ||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders' deficit | |||||||||||||||||||||||||
total stockholders' (deficit) equity | -124,797,000 | ||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders' | 58,369,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||
net loss | -17,580,000 | -17,643,000 | -17,165,000 | -53,249,000 | -18,432,000 | -27,663,000 | -30,521,000 | -30,876,000 | -31,371,000 | -25,280,000 | -29,271,000 | -22,951,000 | -21,235,000 | -19,184,000 | -20,468,000 | -17,929,000 | -18,651,000 | -16,110,000 | -16,514,000 | -12,735,000 | -14,631,000 | -12,387,000 | -13,139,000 | -13,216,000 |
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||
accretion of discounts on marketable securities | -735,000 | -840,000 | -693,000 | -530,000 | -552,000 | -748,000 | -983,000 | |||||||||||||||||
depreciation and amortization | 205,000 | 228,000 | 252,000 | 287,000 | 297,000 | 305,000 | 314,000 | 323,000 | 325,000 | 269,000 | 299,000 | 252,000 | 260,000 | 274,000 | 261,000 | 231,000 | 229,000 | 256,000 | 280,000 | 265,000 | 263,000 | 396,000 | 199,000 | 319,000 |
stock-based compensation expense | 5,029,000 | 4,537,000 | 4,648,000 | 4,589,000 | 4,564,000 | 5,384,000 | 5,398,000 | 4,429,000 | 4,329,000 | 4,239,000 | 4,094,000 | 3,025,000 | 2,865,000 | 2,672,000 | 2,702,000 | 2,086,000 | 2,291,000 | 2,888,000 | 2,687,000 | 2,558,000 | 2,005,000 | 2,035,000 | 2,088,000 | 896,000 |
non-cash operating lease expense | 478,000 | 584,000 | 584,000 | 584,000 | 584,000 | 584,000 | 584,000 | 584,000 | 583,000 | 584,000 | 584,000 | 478,000 | 428,000 | 426,000 | 428,000 | |||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||
prepaid expenses and other assets | 438,000 | -1,876,000 | 261,000 | 512,000 | 1,023,000 | 1,123,000 | -437,000 | -223,000 | 124,000 | 480,000 | 490,000 | |||||||||||||
accounts payable, accrued expenses and other current liabilities | 328,000 | 4,475,000 | -4,566,000 | 3,090,000 | -4,394,000 | -6,427,000 | -728,000 | -71,000 | 6,378,000 | -6,249,000 | 7,277,000 | 673,000 | 1,409,000 | 1,891,000 | ||||||||||
license fees payable | 0 | 0 | -35,000,000 | |||||||||||||||||||||
operating lease liabilities | -621,000 | -736,000 | -735,000 | -720,000 | -712,000 | -712,000 | -711,000 | -696,000 | -688,000 | -689,000 | -634,000 | -514,000 | -508,000 | -532,000 | -543,000 | |||||||||
net cash from operating activities | -12,458,000 | -11,271,000 | -52,414,000 | -10,437,000 | -17,622,000 | -28,154,000 | -27,084,000 | -27,754,000 | -21,884,000 | -28,808,000 | -18,602,000 | -22,849,000 | -17,149,000 | -15,195,000 | -15,578,000 | -20,681,000 | -12,519,000 | -13,916,000 | -13,910,000 | -15,366,000 | -9,953,000 | -6,427,000 | -8,745,000 | -5,688,000 |
capital expenditures | 0 | -40,000 | -43,000 | -1,000 | -17,000 | 1,000 | -105,000 | -67,000 | -66,000 | -233,000 | -759,000 | -49,000 | -81,000 | -566,000 | -149,000 | -394,000 | -70,000 | -64,000 | -227,000 | -174,000 | -126,000 | 0 | -98,000 | -25,000 |
free cash flows | -12,458,000 | -11,311,000 | -52,457,000 | -10,438,000 | -17,639,000 | -28,153,000 | -27,189,000 | -27,821,000 | -21,950,000 | -29,041,000 | -19,361,000 | -22,898,000 | -17,230,000 | -15,761,000 | -15,727,000 | -21,075,000 | -12,589,000 | -13,980,000 | -14,137,000 | -15,540,000 | -10,079,000 | -6,427,000 | -8,843,000 | -5,713,000 |
investing activities | ||||||||||||||||||||||||
purchase of marketable securities | -47,743,000 | -48,891,000 | -89,761,000 | -30,802,000 | -17,409,000 | -17,193,000 | -16,814,000 | -55,259,000 | -32,287,000 | -36,073,000 | -37,878,000 | -78,138,000 | -40,477,000 | -66,186,000 | -6,055,000 | -16,927,000 | -29,345,000 | -102,971,000 | -15,734,000 | -16,628,000 | -10,814,000 | -65,009,000 | -46,883,000 | |
proceeds from maturities of marketable securities | 56,209,000 | 41,670,000 | 32,740,000 | 29,960,000 | 35,871,000 | 36,405,000 | 32,806,000 | 75,965,000 | 58,102,000 | 68,743,000 | 63,945,000 | 36,917,000 | 22,959,000 | 56,294,000 | 30,041,000 | 1,429,000 | 15,241,000 | 39,343,000 | 28,372,000 | 32,297,000 | 12,000,000 | |||
purchase of property and equipment | 0 | -40,000 | -43,000 | -1,000 | -17,000 | 1,000 | -105,000 | -67,000 | -66,000 | -233,000 | -759,000 | -49,000 | -81,000 | -566,000 | -149,000 | -394,000 | -70,000 | -64,000 | -227,000 | -174,000 | -126,000 | 0 | -98,000 | -25,000 |
net cash from investing activities | 8,466,000 | -7,261,000 | -57,064,000 | -843,000 | 18,445,000 | 19,213,000 | 15,887,000 | 20,639,000 | 25,749,000 | 32,437,000 | 25,308,000 | -41,270,000 | -17,599,000 | -10,458,000 | 23,837,000 | -15,892,000 | -14,174,000 | -63,692,000 | 12,411,000 | 15,495,000 | 1,060,000 | -57,009,000 | -46,981,000 | 20,000 |
financing activities | ||||||||||||||||||||||||
proceeds from issuances of common stock in “at-the-market” offerings, net of issuance costs | -12,000 | 0 | 0 | 8,969,000 | ||||||||||||||||||||
proceeds from issuance of common stock under employee stock plans | 36,000 | 77,000 | 0 | 701,000 | 67,000 | 458,000 | 106,000 | 767,000 | 116,000 | 272,000 | 654,000 | 132,000 | ||||||||||||
net cash from financing activities | 36,000 | 143,115,000 | 0 | 701,000 | 9,036,000 | 458,000 | 106,000 | 767,000 | 116,000 | 75,359,000 | 5,251,000 | 50,438,000 | 132,000 | 601,000 | 472,000 | 139,108,000 | 1,301,000 | 4,560,000 | 165,000 | 864,000 | 69,872,000 | 34,741,000 | ||
net decrease in cash and cash equivalents | -3,956,000 | -18,371,000 | -109,478,000 | -8,728,000 | ||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 169,735,000 | 0 | 0 | 0 | 47,478,000 | 0 | 0 | 0 | 38,946,000 | 0 | 0 | 24,027,000 | 0 | 0 | 24,918,000 | 0 | 0 | 77,383,000 | ||||
cash and cash equivalents at end of period | -3,956,000 | -18,371,000 | 60,257,000 | 131,835,000 | 823,000 | -8,240,000 | 45,317,000 | -6,657,000 | 3,971,000 | 4,396,000 | 45,768,000 | -29,497,000 | 24,785,000 | 32,418,000 | -26,221,000 | 61,500,000 | 24,720,000 | -8,728,000 | -62,572,000 | 91,529,000 | ||||
loss on foreign currency translation | ||||||||||||||||||||||||
proceeds from sale of common stock and pre-funded warrants in a private placement, net of issuance costs | ||||||||||||||||||||||||
net increase in cash and cash equivalents | 131,835,000 | 823,000 | -8,240,000 | -2,161,000 | -6,657,000 | 3,971,000 | 4,396,000 | 6,822,000 | 11,240,000 | -29,497,000 | 24,785,000 | 8,391,000 | -35,972,000 | -26,221,000 | 61,500,000 | -198,000 | 14,146,000 | 29,073,000 | ||||||
gain on foreign currency translation | 0 | 0 | -88,000 | 366,000 | 550,000 | -201,000 | -23,000 | 173,000 | 70,000 | 38,000 | -184,000 | -70,000 | -199,000 | 204,000 | ||||||||||
deferred revenue | 0 | 0 | -886,000 | -641,000 | -756,000 | -967,000 | -868,000 | -841,000 | -1,301,000 | -1,528,000 | -1,277,000 | 5,065,000 | ||||||||||||
proceeds from equity offerings, net of issuance costs | 75,026,000 | 0 | ||||||||||||||||||||||
proceeds from issuances of common stock in “at the market” offerings, net of issuance costs | 0 | |||||||||||||||||||||||
supplemental disclosures of non-cash investing information | ||||||||||||||||||||||||
right-of-use asset obtained in exchange for lease obligation | 14,648,000 | 0 | 0 | -6,585,000 | ||||||||||||||||||||
(accretion of discounts) amortization of premium on marketable securities | -1,564,000 | -1,507,000 | -1,441,000 | |||||||||||||||||||||
supplemental disclosures of non-cash information | ||||||||||||||||||||||||
amortization of premium (accretion of discounts) on marketable securities | ||||||||||||||||||||||||
prepaid expenses and other current assets | -2,133,000 | 150,000 | -90,000 | 652,000 | -2,143,000 | 942,000 | -451,000 | -112,000 | ||||||||||||||||
accounts payable, accrued expenses, and other current liabilities | 109,000 | 362,000 | ||||||||||||||||||||||
deferred rent, net of current portion | ||||||||||||||||||||||||
proceeds from sale of equipment | ||||||||||||||||||||||||
proceeds from issuances of common stock in "at the market" offerings, net of issuance costs | ||||||||||||||||||||||||
proceeds from issuances of common stock under employee stock plans | ||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||
supplemental disclosures of non-cash investing and financing information | ||||||||||||||||||||||||
amortization of premium on marketable securities | -148,000 | 166,000 | 341,000 | 430,000 | 410,000 | 229,000 | 217,000 | |||||||||||||||||
deferred rent | -26,000 | -22,000 | -28,000 | -10,000 | -8,000 | -7,000 | ||||||||||||||||||
issuance costs related to public offering included in accrued expenses | -33,000 | |||||||||||||||||||||||
loss on disposal of capital equipment | -44,000 | |||||||||||||||||||||||
proceeds from public offerings, net of issuance costs | ||||||||||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||||
cash paid for income taxes | ||||||||||||||||||||||||
offering costs included in accounts payable and accrued expenses | ||||||||||||||||||||||||
proceeds from public offering, net of issuance costs | 0 | 0 | 0 | 69,842,000 | ||||||||||||||||||||
proceeds from issuance of common stock under the employee stock plans | ||||||||||||||||||||||||
amortization of premium (accretion of discount) on marketable securities | 218,000 | |||||||||||||||||||||||
accounts receivable | -5,010,000 | |||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs | 1,180,000 | |||||||||||||||||||||||
proceeds from exercise of stock options, net of repurchases | 121,000 | |||||||||||||||||||||||
non-cash interest income | ||||||||||||||||||||||||
proceeds from the sale of convertible preferred stock, net of issuance costs | 0 | |||||||||||||||||||||||
proceeds from issuance of common stock under the employee stock purchase plan | 485,000 | 0 | ||||||||||||||||||||||
supplemental disclosures of non-cash financing information | ||||||||||||||||||||||||
convertible preferred stock converted to common stock | ||||||||||||||||||||||||
forgiveness of promissory notes from related party for purchase of common stock | 15,000 | |||||||||||||||||||||||
offering costs included in accounts payable | ||||||||||||||||||||||||
noncash interest income | ||||||||||||||||||||||||
prepaid expenses and other long-term assets | 405,000 | 558,000 | -562,000 | 2,545,000 | ||||||||||||||||||||
accounts payable and accrued liabilities | 3,396,000 | -610,000 | 2,421,000 | -1,451,000 | ||||||||||||||||||||
proceeds from issuance of common stock, net of repurchases | 165,000 | 453,000 | 30,000 | 20,000 | ||||||||||||||||||||
deferred offering costs included in accounts payable and accrued expenses | ||||||||||||||||||||||||
property and equipment purchases included in accounts payable | ||||||||||||||||||||||||
accretion of discount on marketable securities | -4,000 | |||||||||||||||||||||||
gain on foreign exchange | ||||||||||||||||||||||||
other noncash income | ||||||||||||||||||||||||
proceeds from initial public offering | ||||||||||||||||||||||||
property and equipment included in accounts payable |
