REGENXBIO Inc(NASDAQ:RGNX)
REGENXBIO Inc., a clinical-stage biotechnology company, provides gene therapy product candidates to deliver genes to cells to address genetic defects or to enable cells in the body to produce therapeutic proteins or antibodies that are intended to impact disease. Its gene therapy product candidates ...
Website: http://www.regenxbio.com
Founded: 2008
Full Time Employees: 257
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 | 2016-03-31 | 2015-12-31 | 2015-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | |||||||||||||||||||||||||||||||||||||||||||
license and royalty revenue | 5,090,000 | 27,148,000 | 23,605,000 | 18,465,000 | 87,049,000 | 21,214,000 | 24,197,000 | 22,295,000 | 15,622,000 | 22,213,000 | 28,914,000 | 19,977,000 | 19,138,000 | 31,345,000 | 26,512,000 | 32,649,000 | 22,218,000 | 398,655,000 | 30,773,000 | 22,035,000 | 18,884,000 | 21,445,000 | 98,912,000 | 16,566,000 | 17,644,000 | 11,768,000 | 14,700,000 | 7,881,000 | |||||||||||||||
service revenue | 1,303,000 | 3,189,000 | 6,128,000 | 2,894,000 | 1,963,000 | ||||||||||||||||||||||||||||||||||||||
total revenues | 6,393,000 | 30,337,000 | 29,733,000 | 21,359,000 | 89,012,000 | 21,214,000 | 24,197,000 | 22,295,000 | 15,622,000 | 22,213,000 | 28,914,000 | 19,977,000 | 19,138,000 | 31,345,000 | 26,512,000 | 32,649,000 | 22,218,000 | 398,655,000 | 30,773,000 | 22,035,000 | 18,884,000 | 21,445,000 | 98,912,000 | 16,566,000 | 17,644,000 | 11,768,000 | 14,700,000 | 7,881,000 | 884,000 | 40,777,000 | 5,306,000 | 40,031,000 | 132,391,000 | 2,040,000 | 1,336,000 | 6,562,000 | 455,000 | 1,696,000 | 125,000 | 2,375,000 | 393,000 | 4,448,000 | 1,140,000 |
yoy | -92.82% | 43.00% | 22.88% | -4.20% | 469.79% | -4.50% | -16.31% | 11.60% | -18.37% | -29.13% | 9.06% | -38.81% | -13.86% | -92.14% | -13.85% | 48.17% | 17.66% | 1758.96% | -68.89% | 33.01% | 7.03% | 82.23% | 572.87% | 110.20% | 1895.93% | -71.14% | 177.04% | -80.31% | -99.33% | 1898.87% | 297.16% | 510.04% | 28996.92% | 20.28% | 968.80% | 176.29% | 15.78% | -61.87% | -89.04% | ||||
qoq | -78.93% | 2.03% | 39.21% | -76.00% | 319.59% | -12.33% | 8.53% | 42.72% | -29.67% | -23.18% | 44.74% | 4.38% | -38.94% | 18.23% | -18.80% | 46.95% | -94.43% | 1195.47% | 39.66% | 16.69% | -11.94% | -78.32% | 497.08% | -6.11% | 49.93% | -19.95% | 86.52% | 791.52% | -97.83% | 668.51% | -86.75% | -69.76% | 6389.75% | 52.69% | -79.64% | 1342.20% | -73.17% | 1256.80% | -94.74% | 504.33% | -91.16% | 290.18% | |
operating expenses | |||||||||||||||||||||||||||||||||||||||||||
cost of license and royalty revenues | 11,074,000 | 5,928,000 | 5,725,000 | 5,209,000 | 3,436,000 | ||||||||||||||||||||||||||||||||||||||
research and development | 57,339,000 | 59,611,000 | 56,101,000 | 59,500,000 | 53,087,000 | 50,380,000 | 54,429,000 | 48,869,000 | 54,844,000 | 55,681,000 | 58,183,000 | 59,886,000 | 58,516,000 | 62,505,000 | 63,313,000 | 61,008,000 | 55,627,000 | 47,978,000 | 47,855,000 | 45,882,000 | 39,722,000 | 47,180,000 | 43,968,000 | 38,111,000 | 37,035,000 | 33,807,000 | 35,692,000 | 29,483,000 | 25,203,000 | 24,329,000 | 18,508,000 | 21,486,000 | 19,550,000 | 14,170,000 | 12,518,000 | 13,917,000 | 16,619,000 | 16,059,000 | 12,560,000 | 10,680,000 | 6,183,000 | 4,808,000 | 5,664,000 |
general and administrative | 21,306,000 | 22,380,000 | 20,253,000 | 19,883,000 | 20,347,000 | 20,051,000 | 19,422,000 | 18,855,000 | 18,291,000 | 19,079,000 | 23,083,000 | 23,698,000 | 22,634,000 | 21,210,000 | 20,921,000 | 20,832,000 | 22,318,000 | 22,040,000 | 21,030,000 | 18,425,000 | 17,838,000 | 17,571,000 | 15,859,000 | 15,554,000 | 14,833,000 | 14,450,000 | 12,402,000 | 13,405,000 | 11,558,000 | 11,144,000 | 9,008,000 | 8,318,000 | 8,380,000 | 4,808,000 | 9,444,000 | 6,355,000 | 6,622,000 | 5,742,000 | 6,200,000 | 6,169,000 | 5,479,000 | 4,241,000 | 2,567,000 |
other operating expenses | 36,000 | 54,000 | 65,000 | 45,000 | 15,000 | 833,000 | 37,000 | 29,000 | -34,000 | 118,000 | 220,000 | 26,000 | 33,000 | 50,000 | 67,000 | 44,000 | 8,000 | -62,000 | 11,000 | -2,000 | 5,000 | 28,000 | 42,000 | 29,000 | 45,000 | 34,000 | -2,000 | -20,000 | -114,000 | ||||||||||||||
total operating expenses | 89,755,000 | 87,973,000 | 82,144,000 | 84,637,000 | 76,885,000 | 72,582,000 | 86,275,000 | 78,332,000 | 79,485,000 | 86,116,000 | 93,874,000 | 93,085,000 | 85,295,000 | 89,116,000 | 97,557,000 | 95,182,000 | 93,745,000 | 85,059,000 | 88,121,000 | 74,261,000 | 62,926,000 | 75,096,000 | 84,961,000 | 58,399,000 | 55,344,000 | 52,092,000 | 50,596,000 | 44,753,000 | 36,790,000 | 38,327,000 | 28,031,000 | 33,681,000 | 30,366,000 | 18,638,000 | 22,645,000 | 21,618,000 | 23,377,000 | 22,165,000 | 18,793,000 | 17,327,000 | 11,644,000 | 9,947,000 | 8,487,000 |
income from operations | -83,362,000 | -57,636,000 | -52,411,000 | -63,278,000 | 12,127,000 | -51,368,000 | -62,078,000 | -56,037,000 | -63,863,000 | -63,903,000 | -64,960,000 | -73,108,000 | -66,157,000 | -57,771,000 | -71,045,000 | -62,533,000 | -71,527,000 | 313,596,000 | -57,348,000 | -52,226,000 | -44,042,000 | -53,651,000 | 13,951,000 | -41,833,000 | -37,700,000 | -40,324,000 | -35,896,000 | -36,872,000 | -35,906,000 | 2,450,000 | -22,725,000 | 6,350,000 | 102,025,000 | -16,598,000 | -21,309,000 | -15,056,000 | -22,922,000 | -20,469,000 | -18,668,000 | -14,952,000 | -11,251,000 | -5,499,000 | -7,347,000 |
yoy | -787.41% | 12.20% | -15.57% | 12.92% | -118.99% | -19.62% | -4.44% | -23.35% | -3.47% | 10.61% | -8.56% | 16.91% | -7.51% | -118.42% | 23.88% | 19.74% | 62.41% | -684.51% | -511.07% | 24.84% | 16.82% | 33.05% | -138.87% | 13.45% | 5.00% | -1745.88% | 57.96% | -680.66% | -135.19% | -114.76% | 6.65% | -142.18% | -545.10% | -18.91% | 14.15% | 0.70% | 103.73% | 272.23% | 154.09% | ||||
qoq | 44.64% | 9.97% | -17.17% | -621.79% | -123.61% | -17.25% | 10.78% | -12.25% | -0.06% | -1.63% | -11.15% | 10.51% | 14.52% | -18.68% | 13.61% | -12.57% | -122.81% | -646.83% | 9.81% | 18.58% | -17.91% | -484.57% | -133.35% | 10.96% | -6.51% | 12.34% | -2.65% | 2.69% | -1565.55% | -110.78% | -457.87% | -93.78% | -714.68% | -22.11% | 41.53% | -34.32% | 11.98% | 9.65% | 24.85% | 32.89% | 104.60% | -25.15% | |
operating margin % | -1303.96% | -189.99% | -176.27% | -296.26% | 13.62% | -242.14% | -256.55% | -251.34% | -408.80% | -287.68% | -224.67% | -365.96% | -345.68% | -184.31% | -267.97% | -191.53% | -321.93% | 78.66% | -186.36% | -237.01% | -233.22% | -250.18% | 14.10% | -252.52% | -213.67% | -342.66% | -244.19% | -467.86% | -4061.76% | 6.01% | -428.29% | 15.86% | 77.06% | -813.63% | -1594.99% | -229.44% | -5037.80% | -1206.90% | -14934.40% | -629.56% | -2862.85% | -123.63% | -644.47% |
other income | |||||||||||||||||||||||||||||||||||||||||||
interest income from licensing | 16,000 | 18,000 | 19,000 | 21,000 | 25,000 | 83,000 | 25,000 | 29,000 | 37,000 | -141,000 | 56,000 | 40,000 | 70,000 | 77,000 | 18,000 | 153,000 | 94,000 | 19,000 | 117,000 | 554,000 | 29,000 | 130,000 | 1,444,000 | 1,849,000 | 848,000 | 860,000 | 716,000 | 762,000 | 613,000 | 584,000 | 109,000 | 6,898,000 | 1,355,000 | ||||||||||
investment income | 2,003,000 | 2,745,000 | 3,620,000 | 3,379,000 | 2,501,000 | 9,516,000 | 3,276,000 | 3,468,000 | 2,469,000 | 2,366,000 | 4,660,000 | 2,127,000 | 2,166,000 | 2,026,000 | 1,497,000 | 1,061,000 | 799,000 | 311,000 | 5,535,000 | 399,000 | 580,000 | 13,794,000 | -6,607,000 | 5,722,000 | -3,186,000 | 10,609,000 | 431,000 | 34,524,000 | 2,995,000 | 2,893,000 | 2,122,000 | 1,196,000 | 859,000 | 601,000 | 603,000 | 583,000 | 929,000 | 426,000 | 514,000 | 515,000 | 483,000 | 323,000 | 15,000 |
interest expense | -8,708,000 | -12,276,000 | -13,169,000 | -10,993,000 | -8,570,000 | -9,417,000 | -820,000 | -449,000 | -1,973,000 | -1,363,000 | -1,624,000 | -1,120,000 | -2,755,000 | -4,310,000 | -5,954,000 | -6,860,000 | -6,130,000 | -6,500,000 | -6,709,000 | -6,366,000 | -6,702,000 | ||||||||||||||||||||||
total other income | -6,689,000 | -9,513,000 | -9,530,000 | -7,593,000 | -6,044,000 | 182,000 | 2,481,000 | 3,048,000 | 533,000 | 862,000 | 3,092,000 | 1,047,000 | -519,000 | -2,207,000 | -4,439,000 | -5,646,000 | -5,237,000 | -6,170,000 | -1,057,000 | -5,413,000 | -6,093,000 | 13,153,000 | -5,163,000 | 7,571,000 | -2,338,000 | 11,469,000 | 1,147,000 | 35,286,000 | 3,608,000 | 3,477,000 | 2,231,000 | 8,094,000 | 2,214,000 | 601,000 | 603,000 | 583,000 | 929,000 | 426,000 | 514,000 | 515,000 | 483,000 | 323,000 | 15,000 |
net income | -90,051,000 | -67,149,000 | -61,941,000 | -70,871,000 | 6,083,000 | -51,186,000 | -59,597,000 | -52,989,000 | -63,330,000 | -62,889,000 | -61,868,000 | -72,061,000 | -66,676,000 | -59,935,000 | -75,484,000 | -68,179,000 | -76,723,000 | 294,023,000 | -58,405,000 | -57,639,000 | -50,139,000 | -46,241,000 | 8,791,000 | -33,762,000 | -40,038,000 | -26,464,000 | -34,584,000 | -1,457,000 | -32,228,000 | 4,306,000 | -19,202,000 | 10,594,000 | 104,239,000 | -15,997,000 | -20,706,000 | -14,473,000 | -21,993,000 | -19,608,000 | -18,154,000 | -14,437,000 | -10,768,000 | -5,176,000 | -7,332,000 |
yoy | -1580.37% | 31.19% | 3.93% | 33.75% | -109.61% | -18.61% | -3.67% | -26.47% | -5.02% | 4.93% | -18.04% | 5.69% | -13.10% | -120.38% | 29.24% | 18.29% | 53.02% | -735.85% | -764.37% | 70.72% | 25.23% | 74.73% | -125.42% | 2217.23% | 24.23% | -714.58% | 80.11% | -113.75% | -130.92% | -126.92% | -7.26% | -173.20% | -573.96% | -18.42% | 14.06% | 0.25% | 104.24% | 278.83% | 147.60% | ||||
qoq | 34.11% | 8.41% | -12.60% | -1265.07% | -111.88% | -14.11% | 12.47% | -16.33% | 0.70% | 1.65% | -14.14% | 8.08% | 11.25% | -20.60% | 10.71% | -11.14% | -126.09% | -603.42% | 1.33% | 14.96% | 8.43% | -626.00% | -126.04% | -15.68% | 51.29% | -23.48% | 2273.64% | -95.48% | -848.44% | -122.42% | -281.25% | -89.84% | -751.62% | -22.74% | 43.07% | -34.19% | 12.16% | 8.01% | 25.75% | 34.07% | 108.04% | -29.41% | |
net income margin % | -1408.59% | -221.34% | -208.32% | -331.81% | 6.83% | -241.28% | -246.30% | -237.67% | -405.39% | -283.12% | -213.97% | -360.72% | -348.40% | -191.21% | -284.72% | -208.82% | -345.32% | 73.75% | -189.79% | -261.58% | -265.51% | -215.63% | 8.89% | -203.80% | -226.92% | -224.88% | -235.27% | -18.49% | -3645.70% | 10.56% | -361.89% | 26.46% | 78.74% | -784.17% | -1549.85% | -220.56% | -4833.63% | -1156.13% | -14523.20% | -607.87% | -2739.95% | -116.37% | -643.16% |
other comprehensive loss | |||||||||||||||||||||||||||||||||||||||||||
unrealized loss on available-for-sale securities | -183,000 | 2,855,000 | -3,493,000 | -9,381,000 | -1,008,000 | -693,000 | -26,000 | ||||||||||||||||||||||||||||||||||||
total other comprehensive loss | -183,000 | 2,855,000 | -3,493,000 | -9,381,000 | -1,008,000 | -188,000 | -693,000 | -26,000 | |||||||||||||||||||||||||||||||||||
comprehensive income | -90,234,000 | 6,062,000 | 292,739,000 | -58,435,000 | -46,864,000 | 8,304,000 | -26,622,000 | -34,692,000 | -927,000 | -31,607,000 | 4,460,000 | -19,305,000 | 10,726,000 | 104,051,000 | |||||||||||||||||||||||||||||
net income per share | -1.3 | -1.2 | -1.38 | -1 | -1.17 | -1.05 | -1.38 | -1.15 | -1.41 | -1.66 | -1.53 | -1.278 | -1.75 | -1.58 | -1.79 | -1.36 | -1.2 | ||||||||||||||||||||||||||
basic | -1.72 | 0.12 | 6.94 | -1.37 | -1.23 | 0.24 | -0.72 | -0.94 | -0.04 | -0.89 | 0.05 | -0.56 | 0.33 | 3.3 | |||||||||||||||||||||||||||||
diluted | -1.72 | 0.12 | 6.84 | -1.37 | -1.23 | 0.23 | -0.72 | -0.94 | -0.04 | -0.89 | 0.06 | -0.56 | 0.3 | 3.04 | |||||||||||||||||||||||||||||
weighted-average common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||
basic | 52,428 | 51,362 | 43,734 | 43,152 | 42,438 | 42,629 | 37,281 | 37,342 | 36,690 | 36,813 | 36,669 | 36,366 | 33,427 | 33,988 | 32,082 | 31,632 | |||||||||||||||||||||||||||
diluted | 52,428 | 51,434 | 43,734 | 43,152 | 43,913 | 42,629 | 37,281 | 38,877 | 36,690 | 36,813 | 36,669 | 36,366 | 36,648 | 33,988 | 35,272 | 34,275 | |||||||||||||||||||||||||||
impairment of long-lived assets | 2,101,000 | ||||||||||||||||||||||||||||||||||||||||||
other comprehensive income | |||||||||||||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale securities | -35,000 | 98,000 | 12,000 | -21,000 | -159,000 | 1,684,000 | 963,000 | 1,200,000 | 2,984,000 | 2,685,000 | 1,524,000 | 3,779,000 | -2,813,000 | -1,284,000 | -30,000 | 113,000 | -623,000 | -487,000 | 1,330,000 | -785,000 | 393,000 | 332,000 | 246,000 | 994,000 | |||||||||||||||||||
total other comprehensive income | -35,000 | 98,000 | 12,000 | -21,000 | -159,000 | 1,684,000 | 963,000 | 1,200,000 | 2,984,000 | 2,685,000 | 1,524,000 | 3,779,000 | -2,813,000 | -1,284,000 | -30,000 | 113,000 | -623,000 | -487,000 | 1,330,000 | -785,000 | -158,000 | -108,000 | 530,000 | 621,000 | 154,000 | -103,000 | 132,000 | -161,000 | 93,000 | -74,000 | -539,000 | -886,000 | 332,000 | 246,000 | 994,000 | ||||||||
comprehensive loss | -67,184,000 | -61,843,000 | -70,859,000 | -51,345,000 | -57,913,000 | -52,026,000 | -62,130,000 | -48,154,250 | -59,183,000 | -70,537,000 | -62,897,000 | -59,018,250 | -78,977,000 | -70,992,000 | -86,104,000 | -57,526,000 | -51,147,000 | -32,432,000 | -40,823,000 | -16,158,000 | -20,613,000 | -14,547,000 | -22,532,000 | -20,494,000 | -17,822,000 | -14,191,000 | -9,774,000 | -5,869,000 | -7,358,000 | ||||||||||||||
net income per share | -1.3 | -1.2 | -1.38 | -1 | -1.17 | -1.05 | -1.38 | -1.15 | -1.41 | -1.66 | -1.53 | -1.278 | -1.75 | -1.58 | -1.79 | -1.36 | -1.2 | ||||||||||||||||||||||||||
weighted-average common shares outstanding, basic and diluted | 51,573 | 51,689 | 51,483 | 49,509 | 50,800 | 50,601 | 45,733 | 43,945 | 43,531 | 43,451 | 43,251 | 43,111 | 42,944 | 42,510 | 41,819 | ||||||||||||||||||||||||||||
cost of revenues | 6,318,000 | 12,387,000 | 10,579,000 | 4,283,000 | 11,238,000 | 12,388,000 | 9,475,000 | 4,112,000 | 12,783,000 | 13,094,000 | 12,951,000 | 15,717,000 | 23,058,000 | 14,105,000 | 9,819,000 | 4,851,000 | 10,257,000 | 17,364,000 | 4,684,000 | 3,409,000 | 3,791,000 | 2,494,000 | 1,927,000 | ||||||||||||||||||||
income before income taxes | -63,041,000 | -61,868,000 | -72,061,000 | -66,676,000 | -59,978,000 | -75,484,000 | -68,179,000 | -76,764,000 | 307,426,000 | -58,405,000 | -57,639,000 | -50,135,000 | -40,498,000 | 8,788,000 | -34,262,000 | -40,038,000 | -28,855,000 | -34,749,000 | -1,586,000 | -32,298,000 | 5,927,000 | -20,494,000 | 14,444,000 | ||||||||||||||||||||
income tax benefit | 43,000 | 41,000 | -13,403,000 | -5,743,000 | 3,000 | 500,000 | 2,391,000 | 165,000 | 129,000 | 70,000 | -1,621,000 | 1,292,000 | |||||||||||||||||||||||||||||||
credit losses and other | 175,750 | 229,000 | 391,000 | 83,000 | |||||||||||||||||||||||||||||||||||||||
provision for credit losses and other | 1,445,250 | 5,131,000 | 135,000 | 515,000 | 88,000 | 7,770,000 | |||||||||||||||||||||||||||||||||||||
income tax expense | -4,000 | -3,850,000 | |||||||||||||||||||||||||||||||||||||||||
basic and diluted net loss per share | -0.91 | -1.08 | |||||||||||||||||||||||||||||||||||||||||
weighted-average basic and diluted common shares outstanding | 37,257 | 37,104 | |||||||||||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale securities, net of reclassifications and income tax expense | 260,750 | -108,000 | 530,000 | 621,000 | 154,000 | -103,000 | 132,000 | ||||||||||||||||||||||||||||||||||||
net income applicable to common stockholders | -26,464,000 | -34,584,000 | -1,457,000 | -32,228,000 | 4,306,000 | -19,202,000 | 10,594,000 | 104,239,000 | |||||||||||||||||||||||||||||||||||
license revenue | 884,000 | 40,777,000 | 5,306,000 | 40,031,000 | 132,391,000 | 2,040,000 | 1,335,000 | 6,555,000 | 455,000 | 1,665,000 | 65,000 | 2,245,000 | 328,000 | 4,390,000 | 65,000 | ||||||||||||||||||||||||||||
costs of revenues | |||||||||||||||||||||||||||||||||||||||||||
licensing costs | 29,000 | 2,843,000 | 517,000 | 3,872,000 | 2,408,000 | -382,000 | 683,000 | 1,311,000 | 91,000 | 333,000 | 13,000 | 449,000 | 66,000 | ||||||||||||||||||||||||||||||
other revenues | |||||||||||||||||||||||||||||||||||||||||||
expenses | |||||||||||||||||||||||||||||||||||||||||||
other | |||||||||||||||||||||||||||||||||||||||||||
unrealized loss on available-for-sale securities, net of reclassifications and income tax expense | -188,000 | ||||||||||||||||||||||||||||||||||||||||||
reagent sales | 47,000 | 107,000 | 59,000 | 57,000 | 61,000 | ||||||||||||||||||||||||||||||||||||||
grant revenue | 1,000 | 7,000 | 31,000 | 13,000 | 23,000 | 6,000 | 1,000 | 14,000 | |||||||||||||||||||||||||||||||||||
costs of reagent sales | 6,000 | -3,000 | 22,000 | 49,000 | 30,000 | 4,000 | 44,000 | ||||||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale securities, net of reclassifications of 479 and 20 for the nine months ended september 30, 2017 and 2016, respectively | -130,250 | 93,000 | |||||||||||||||||||||||||||||||||||||||||
net loss applicable to common stockholders | -15,997,000 | -20,706,000 | -14,473,000 | -21,993,000 | -19,608,000 | -18,154,000 | -14,437,000 | -10,768,000 | -5,176,000 | -7,332,000 | |||||||||||||||||||||||||||||||||
basic and diluted net loss per common share | -510 | -670 | -470 | -820 | -740 | -690 | -550 | -410 | 2,890 | -1,520 | |||||||||||||||||||||||||||||||||
weighted-average basic and diluted common shares | 29,878,000 | 30,940,000 | 30,662,000 | 26,673,000 | 26,409,000 | 26,469,000 | 26,362,000 | 26,327,000 | 9,173,000 | 4,809,000 | |||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale securities, net of reclassifications of 480 for the six months ended june 30, 2017 | -74,000 | ||||||||||||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale securities, net of reclassifications of 480 for the three months ended march 31, 2017 | -539,000 | ||||||||||||||||||||||||||||||||||||||||||
license revenue from related party | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||
reconciliation of net loss to net loss applicable to common stockholders | |||||||||||||||||||||||||||||||||||||||||||
net accretion and dividends on convertible preferred stock | |||||||||||||||||||||||||||||||||||||||||||
net gain on extinguishment of convertible preferred stock | |||||||||||||||||||||||||||||||||||||||||||
net decretion and dividends on convertible preferred stock | |||||||||||||||||||||||||||||||||||||||||||
licensing costs to related parties | 131,750 | 213,000 | |||||||||||||||||||||||||||||||||||||||||
foreign currency transaction losses | 16,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||
other operating income | -5,000 | ||||||||||||||||||||||||||||||||||||||||||
accretion and dividends on convertible preferred stock |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 15,229,000 | 34,466,000 | 58,802,000 | 79,558,000 | 130,104,000 | 57,526,000 | 56,617,000 | 57,765,000 | 112,975,000 | 34,522,000 | 53,045,000 | 68,600,000 | 70,091,000 | 96,952,000 | 118,544,000 | 121,374,000 | 191,873,000 | 345,209,000 | 228,387,000 | 257,072,000 | 291,482,000 | 338,426,000 | 93,220,000 | 94,222,000 | 69,411,000 | 69,514,000 | 79,594,000 | 55,142,000 | 55,852,000 | 75,561,000 | 142,423,000 | 106,889,000 | 71,870,000 | 46,656,000 | 59,884,000 | 57,649,000 | 82,045,000 | 24,840,000 | 28,108,000 | 30,083,000 | 35,511,000 | 54,116,000 | 205,324,000 |
marketable securities | 135,262,000 | 195,604,000 | 215,403,000 | 243,740,000 | 137,765,000 | 177,161,000 | 198,843,000 | 232,592,000 | 225,728,000 | 240,736,000 | 248,842,000 | 251,482,000 | 261,726,000 | 267,690,000 | 263,874,000 | 281,588,000 | 202,261,000 | 112,230,000 | 111,473,000 | 117,665,000 | 149,398,000 | 137,314,000 | 148,305,000 | 174,964,000 | 209,846,000 | 226,696,000 | 252,125,000 | 286,354,000 | 229,373,000 | 244,200,000 | 230,166,000 | 179,605,000 | 157,997,000 | 114,122,000 | 106,778,000 | 104,434,000 | 63,764,000 | 64,714,000 | 63,662,000 | 64,124,000 | 65,544,000 | 60,025,000 | 8,025,000 |
accounts receivable | 10,038,000 | 26,379,000 | 25,347,000 | 20,199,000 | 18,192,000 | 20,473,000 | 23,604,000 | 22,809,000 | 15,828,000 | 24,790,000 | 28,043,000 | 21,380,000 | 18,861,000 | 28,082,000 | 32,549,000 | 37,500,000 | 27,022,000 | 32,439,000 | 46,017,000 | 44,394,000 | 41,039,000 | 42,999,000 | 122,116,000 | 42,876,000 | 44,522,000 | 38,148,000 | 19,175,000 | 9,679,000 | 8,372,000 | 8,587,000 | 2,626,000 | 739,000 | 25,976,000 | 473,000 | 884,000 | 50,000 | 228,000 | 1,032,000 | 679,000 | 783,000 | 2,036,000 | ||
prepaid expenses | 11,543,000 | 11,927,000 | 12,943,000 | 10,776,000 | 11,094,000 | 9,067,000 | 11,002,000 | 10,021,000 | 13,590,000 | 14,520,000 | 12,561,000 | 15,112,000 | 15,521,000 | 13,900,000 | 14,824,000 | 16,245,000 | 18,542,000 | 18,752,000 | 18,401,000 | 13,092,000 | 13,839,000 | 10,505,000 | 16,112,000 | 9,749,000 | 7,422,000 | 6,475,000 | 6,920,000 | 6,036,000 | 6,292,000 | 5,734,000 | 6,308,000 | 3,690,000 | 4,667,000 | 5,334,000 | 3,225,000 | 2,432,000 | 1,843,000 | 1,775,000 | 2,171,000 | 1,480,000 | 1,189,000 | 1,020,000 | 1,400,000 |
other current assets | 14,444,000 | 12,905,000 | 19,472,000 | 19,479,000 | 16,082,000 | 13,774,000 | 23,330,000 | 23,496,000 | 27,297,000 | 20,403,000 | 23,347,000 | 22,235,000 | 23,003,000 | 9,352,000 | 6,848,000 | 8,717,000 | 7,179,000 | 10,196,000 | 5,886,000 | 5,164,000 | 2,880,000 | 1,953,000 | 7,197,000 | 7,271,000 | 7,032,000 | 4,199,000 | 2,414,000 | 2,281,000 | 3,995,000 | 3,831,000 | 4,834,000 | 2,347,000 | 2,208,000 | 1,412,000 | 1,390,000 | 1,252,000 | 922,000 | 1,010,000 | 2,000,000 | 1,437,000 | 1,300,000 | 851,000 | 127,000 |
total current assets | 186,516,000 | 281,281,000 | 331,967,000 | 373,752,000 | 313,237,000 | 278,001,000 | 313,396,000 | 346,683,000 | 395,418,000 | 334,971,000 | 365,838,000 | 378,809,000 | 389,202,000 | 415,976,000 | 436,639,000 | 465,424,000 | 446,877,000 | 518,826,000 | 410,164,000 | 437,387,000 | 498,638,000 | 531,197,000 | 386,950,000 | 329,082,000 | 338,233,000 | 345,032,000 | 360,228,000 | 359,492,000 | 303,884,000 | 337,913,000 | 386,357,000 | 293,270,000 | 262,718,000 | 167,997,000 | 172,161,000 | 165,817,000 | 148,802,000 | 93,371,000 | 96,620,000 | 97,907,000 | 105,580,000 | 118,148,000 | 215,485,000 |
property and equipment | 101,874,000 | 104,855,000 | 107,515,000 | 111,017,000 | 114,497,000 | 117,589,000 | 120,551,000 | 123,969,000 | 127,662,000 | 132,103,000 | 135,534,000 | 138,680,000 | 141,573,000 | 141,685,000 | 140,906,000 | 138,815,000 | 135,264,000 | 131,547,000 | 122,231,000 | 106,685,000 | 89,342,000 | 56,467,000 | 38,871,000 | 32,696,000 | 30,414,000 | 28,973,000 | 28,287,000 | 27,330,000 | 23,140,000 | 28,702,000 | 19,856,000 | 16,698,000 | 14,829,000 | 13,977,000 | 11,548,000 | 11,524,000 | 11,061,000 | 9,324,000 | 5,804,000 | 2,864,000 | 1,328,000 | 538,000 | 385,000 |
operating lease right-of-use assets | 45,541,000 | 47,156,000 | 48,820,000 | 50,469,000 | 52,112,000 | 53,716,000 | 55,293,000 | 56,344,000 | 57,558,000 | 60,487,000 | 61,773,000 | 62,436,000 | 63,726,000 | 65,116,000 | 59,471,000 | 60,163,000 | 59,925,000 | 60,904,000 | 61,742,000 | 62,280,000 | 62,607,000 | 63,815,000 | 57,827,000 | 8,635,000 | 9,375,000 | 10,078,000 | 5,905,000 | 5,904,000 | 6,858,000 | ||||||||||||||
restricted cash | 2,030,000 | 2,030,000 | 2,030,000 | 2,030,000 | 2,030,000 | 2,030,000 | 2,030,000 | 2,030,000 | 2,030,000 | 2,030,000 | 2,255,000 | 2,255,000 | 2,030,000 | 2,030,000 | 2,030,000 | 2,030,000 | 2,030,000 | 2,030,000 | 1,330,000 | 1,330,000 | 1,330,000 | 1,330,000 | 1,330,000 | 1,330,000 | 1,330,000 | 1,330,000 | 1,053,000 | 1,053,000 | 1,053,000 | 1,053,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 | |||
other assets | 5,513,000 | 4,613,000 | 4,268,000 | 1,879,000 | 2,987,000 | 4,000,000 | 4,332,000 | 2,946,000 | 4,217,000 | 4,807,000 | 4,669,000 | 3,833,000 | 8,290,000 | 6,397,000 | 8,350,000 | 5,905,000 | 8,529,000 | 6,428,000 | 8,558,000 | 7,692,000 | 9,068,000 | 5,279,000 | 4,360,000 | 4,323,000 | 2,850,000 | 4,555,000 | 4,011,000 | 3,211,000 | 2,255,000 | 2,315,000 | 1,650,000 | 1,514,000 | 883,000 | 862,000 | 836,000 | 393,000 | 297,000 | 400,000 | 239,000 | 266,000 | 223,000 | 168,000 | 128,000 |
total assets | 341,894,000 | 453,032,000 | 525,203,000 | 581,027,000 | 490,929,000 | 465,989,000 | 519,114,000 | 569,379,000 | 629,215,000 | 573,970,000 | 633,786,000 | 682,458,000 | 747,830,000 | 833,268,000 | 883,793,000 | 953,444,000 | 1,025,368,000 | 1,113,904,000 | 800,395,000 | 836,402,000 | 879,442,000 | 708,164,000 | 541,174,000 | 449,738,000 | 463,936,000 | 497,908,000 | 509,237,000 | 529,139,000 | 519,031,000 | 543,814,000 | 514,984,000 | 335,987,000 | 317,217,000 | 198,677,000 | 209,255,000 | 224,376,000 | 224,127,000 | 172,732,000 | 195,975,000 | 206,072,000 | 214,984,000 | 221,380,000 | 227,314,000 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||||||||||||||
accounts payable | 21,207,000 | 21,358,000 | 22,266,000 | 21,655,000 | 19,044,000 | 22,798,000 | 19,522,000 | 16,362,000 | 31,356,000 | 22,786,000 | 21,859,000 | 11,639,000 | 23,283,000 | 27,213,000 | 25,210,000 | 16,985,000 | 24,708,000 | 11,387,000 | 19,845,000 | 9,354,000 | 11,311,000 | 10,622,000 | 15,244,000 | 10,901,000 | 9,008,000 | 6,409,000 | 9,608,000 | 5,851,000 | 4,204,000 | 4,412,000 | 5,214,000 | 4,230,000 | 5,007,000 | 4,832,000 | 2,594,000 | 3,948,000 | 4,129,000 | 1,543,000 | 5,376,000 | 2,076,000 | 1,113,000 | 1,014,000 | 3,105,000 |
accrued expenses and other current liabilities | 21,892,000 | 38,390,000 | 38,316,000 | 35,557,000 | 23,597,000 | 38,070,000 | 48,642,000 | 42,488,000 | 33,129,000 | 49,703,000 | 45,656,000 | 50,517,000 | 31,709,000 | 46,794,000 | 44,462,000 | 47,014,000 | 48,423,000 | 76,111,000 | 49,694,000 | 46,761,000 | 41,605,000 | 49,082,000 | 44,356,000 | 25,839,000 | 20,327,000 | 24,846,000 | 19,231,000 | 16,534,000 | 14,189,000 | 17,164,000 | 13,306,000 | 12,023,000 | 9,869,000 | 9,605,000 | 10,805,000 | 7,514,000 | 5,829,000 | 8,126,000 | 9,006,000 | 7,073,000 | 4,633,000 | 3,198,000 | |
deferred revenue | 5,919,000 | 10,452,000 | 13,195,000 | 13,977,000 | 13,588,000 | 115,000 | 144,000 | 21,000 | 13,000 | 148,000 | 442,000 | 448,000 | 1,311,000 | 1,829,000 | 5,903,000 | 6,636,000 | 3,333,000 | 3,333,000 | 395,000 | 395,000 | 395,000 | 449,000 | 449,000 | 450,000 | 3,333,000 | 600,000 | 600,000 | 600,000 | 600,000 | ||||||||||||||
operating lease liabilities | 7,867,000 | 8,286,000 | 9,073,000 | 8,049,000 | 7,942,000 | 7,902,000 | 7,720,000 | 7,302,000 | 7,066,000 | 7,068,000 | 6,639,000 | 6,326,000 | 6,303,000 | 5,997,000 | 3,608,000 | 2,832,000 | 2,121,000 | 1,752,000 | 1,329,000 | 1,709,000 | 1,843,000 | 2,500,000 | 3,564,000 | 3,013,000 | 2,454,000 | 2,421,000 | 2,506,000 | 2,276,000 | 2,397,000 | ||||||||||||||
royalty monetization liabilities | 14,225,000 | 39,609,000 | 41,718,000 | 40,302,000 | |||||||||||||||||||||||||||||||||||||||
total current liabilities | 71,110,000 | 118,095,000 | 124,568,000 | 119,540,000 | 106,731,000 | 103,194,000 | 102,725,000 | 98,273,000 | 110,179,000 | 130,272,000 | 127,346,000 | 117,893,000 | 112,334,000 | 130,434,000 | 123,548,000 | 114,556,000 | 119,937,000 | 130,472,000 | 106,771,000 | 91,554,000 | 83,961,000 | 81,447,000 | 63,613,000 | 40,203,000 | 31,789,000 | 33,676,000 | 31,345,000 | 24,661,000 | 21,390,000 | 22,176,000 | 19,120,000 | 16,853,000 | 14,876,000 | 14,437,000 | 13,399,000 | 11,462,000 | 9,958,000 | 9,669,000 | 14,382,000 | 9,149,000 | 5,781,000 | 4,339,000 | 5,308,000 |
other liabilities | 622,000 | 638,000 | 648,000 | 664,000 | 680,000 | 3,635,000 | 3,579,000 | 3,526,000 | 3,485,000 | 6,249,000 | 6,186,000 | 6,079,000 | 5,983,000 | 8,832,000 | 8,664,000 | 8,526,000 | 7,680,000 | 745,000 | 484,000 | 514,000 | 448,000 | 524,000 | 545,000 | 582,000 | 672,000 | 1,828,000 | 1,844,000 | 1,899,000 | 1,772,000 | 2,505,000 | 691,000 | 720,000 | 1,776,000 | ||||||||||
total liabilities | 320,812,000 | 350,299,000 | 363,751,000 | 367,348,000 | 216,732,000 | 206,338,000 | 217,698,000 | 221,112,000 | 238,549,000 | 262,228,000 | 270,686,000 | 276,603,000 | 282,691,000 | 317,073,000 | 319,969,000 | 322,925,000 | 335,699,000 | 349,606,000 | 338,981,000 | 329,157,000 | 324,938,000 | 330,411,000 | 125,514,000 | 51,877,000 | 43,784,000 | 47,711,000 | 40,842,000 | 34,547,000 | 31,978,000 | 34,966,000 | 20,927,000 | 18,765,000 | 17,877,000 | 15,648,000 | 14,604,000 | 12,679,000 | 11,229,000 | 10,995,000 | 15,749,000 | 9,897,000 | 6,383,000 | 4,572,000 | 5,506,000 |
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||
preferred stock; 0.0001 par value... | |||||||||||||||||||||||||||||||||||||||||||
common stock; 0.0001 par value... | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
additional paid-in capital | 1,238,025,000 | 1,229,442,000 | 1,220,977,000 | 1,211,361,000 | 1,201,020,000 | 1,192,536,000 | 1,182,956,000 | 1,171,894,000 | 1,162,267,000 | 1,021,214,000 | 1,012,667,000 | 996,239,000 | 984,986,000 | 973,145,000 | 963,694,000 | 951,412,000 | 939,570,000 | 928,095,000 | 917,950,000 | 905,346,000 | 895,079,000 | 667,181,000 | 658,224,000 | 648,729,000 | 638,588,000 | 627,810,000 | 619,386,000 | 610,891,000 | 602,425,000 | 592,580,000 | 582,249,000 | 386,110,000 | 378,954,000 | 371,497,000 | 366,960,000 | 363,393,000 | 350,047,000 | 276,354,000 | 274,349,000 | 272,476,000 | 270,711,000 | 269,144,000 | 268,275,000 |
accumulated other comprehensive loss | -870,000 | -687,000 | -652,000 | -750,000 | -762,000 | -741,000 | -582,000 | -2,266,000 | -3,229,000 | -4,429,000 | -7,413,000 | -10,098,000 | -11,622,000 | -15,401,000 | -18,256,000 | -14,763,000 | -11,950,000 | -2,569,000 | -1,285,000 | -1,255,000 | -1,368,000 | -59,000 | -720,000 | -874,000 | -771,000 | -903,000 | -715,000 | -553,000 | -646,000 | -572,000 | -33,000 | -719,000 | -26,000 | ||||||||||
accumulated deficit | -1,216,078,000 | -1,126,027,000 | -1,058,878,000 | -996,937,000 | -926,066,000 | -932,149,000 | -880,963,000 | -821,366,000 | -768,377,000 | -705,047,000 | -642,158,000 | -580,290,000 | -508,229,000 | -441,553,000 | -381,618,000 | -306,134,000 | -237,955,000 | -161,232,000 | -455,255,000 | -396,850,000 | -339,211,000 | -289,072,000 | -242,831,000 | -251,622,000 | -217,860,000 | -177,822,000 | -151,358,000 | -116,774,000 | -115,317,000 | -83,016,000 | -87,322,000 | -68,120,000 | -78,714,000 | -187,756,000 | -171,759,000 | -151,053,000 | -136,580,000 | -114,587,000 | -94,979,000 | -76,825,000 | -62,388,000 | -51,620,000 | -46,444,000 |
total stockholders’ equity | 21,082,000 | 102,733,000 | 161,452,000 | 213,679,000 | 274,197,000 | 259,651,000 | 301,416,000 | 348,267,000 | 390,666,000 | 311,742,000 | 363,100,000 | 405,855,000 | 465,139,000 | 516,195,000 | 563,824,000 | 630,519,000 | 689,669,000 | 764,298,000 | 461,414,000 | 507,245,000 | 554,504,000 | 377,753,000 | 415,660,000 | 397,861,000 | 420,152,000 | 450,197,000 | 468,395,000 | 494,592,000 | 487,053,000 | 508,848,000 | 494,057,000 | 317,222,000 | 299,340,000 | 183,029,000 | 194,651,000 | 211,697,000 | 212,898,000 | 161,737,000 | 180,226,000 | 196,175,000 | 208,601,000 | 216,808,000 | 221,808,000 |
total liabilities and stockholders’ equity | 341,894,000 | 453,032,000 | 525,203,000 | 581,027,000 | 490,929,000 | 465,989,000 | 519,114,000 | 569,379,000 | 629,215,000 | 573,970,000 | 633,786,000 | 682,458,000 | 747,830,000 | 833,268,000 | 883,793,000 | 953,444,000 | 1,025,368,000 | 1,113,904,000 | 800,395,000 | 836,402,000 | 879,442,000 | 708,164,000 | 541,174,000 | 449,738,000 | 463,936,000 | 497,908,000 | 509,237,000 | 529,139,000 | 519,031,000 | 543,814,000 | 514,984,000 | 335,987,000 | 317,217,000 | 198,677,000 | 209,255,000 | 224,376,000 | 224,127,000 | 172,732,000 | 195,975,000 | 206,072,000 | 214,984,000 | ||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||
liability related to sale of future royalties | 42,560,000 | 34,309,000 | 26,697,000 | 32,100,000 | 38,615,000 | 50,567,000 | 52,750,000 | 48,963,000 | 49,728,000 | 48,601,000 | 44,365,000 | 41,089,000 | 41,352,000 | 37,889,000 | 35,508,000 | 33,335,000 | 28,807,000 | 18,794,000 | |||||||||||||||||||||||||
accumulated other comprehensive income | -360,000 | 263,000 | 750,000 | -580,000 | 205,000 | 363,000 | 471,000 | 853,000 | 521,000 | 275,000 | |||||||||||||||||||||||||||||||||
deferred rent | 198,000 | ||||||||||||||||||||||||||||||||||||||||||
financing lease obligations | |||||||||||||||||||||||||||||||||||||||||||
deferred rent, net of current portion | 1,098,000 | 1,116,000 | 1,192,000 | 1,225,000 | 1,211,000 | 1,205,000 | 1,217,000 | 1,271,000 | 1,326,000 | 1,367,000 | 748,000 | 602,000 | 233,000 | ||||||||||||||||||||||||||||||
financing lease obligation | 5,854,000 | ||||||||||||||||||||||||||||||||||||||||||
cost method investments | 300,000 | 300,000 | 300,000 | 303,000 | |||||||||||||||||||||||||||||||||||||||
advance payments | 35,000 | 127,000 | 127,000 | ||||||||||||||||||||||||||||||||||||||||
trade receivables | 2,136,000 | 609,000 | |||||||||||||||||||||||||||||||||||||||||
related party receivables | |||||||||||||||||||||||||||||||||||||||||||
unbilled receivables | |||||||||||||||||||||||||||||||||||||||||||
deferred issuance costs | |||||||||||||||||||||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||
due to related party under services agreement | |||||||||||||||||||||||||||||||||||||||||||
related party promissory notes | |||||||||||||||||||||||||||||||||||||||||||
other related party payables | 349,000 | ||||||||||||||||||||||||||||||||||||||||||
convertible preferred stock | |||||||||||||||||||||||||||||||||||||||||||
series a convertible preferred stock; 0.0001 par value... | |||||||||||||||||||||||||||||||||||||||||||
series b convertible preferred stock; 0.0001 par value... | |||||||||||||||||||||||||||||||||||||||||||
total convertible preferred stock | |||||||||||||||||||||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ equity | 221,380,000 | 227,314,000 | |||||||||||||||||||||||||||||||||||||||||
accrued expenses | 1,727,000 |
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 | 2016-06-30 | 2016-03-31 | 2015-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||
net income | -90,051,000 | 6,083,000 | -26,464,000 | -34,584,000 | -1,457,000 | -32,228,000 | 4,306,000 | -19,202,000 | 10,594,000 | 104,239,000 | ||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 8,617,000 | 8,375,000 | 8,998,000 | 8,653,000 | 8,537,000 | 9,542,000 | 9,884,000 | 9,435,000 | 9,602,000 | 8,338,000 | 10,219,000 | 10,504,000 | 11,206,000 | 9,408,000 | 10,245,000 | 10,335,000 | 10,800,000 | 9,162,000 | 9,734,000 | 9,992,000 | 9,920,000 | 7,581,000 | 8,035,000 | 8,316,000 | 8,017,000 | 6,875,000 | 7,162,000 | 7,099,000 | 5,718,000 | 4,886,000 | 4,483,000 | 3,981,000 | 3,291,000 | 2,796,000 | 2,735,000 | 2,483,000 | 2,591,000 | 2,000,000 | 1,829,000 | 1,656,000 | 1,546,000 | 862,000 |
depreciation and amortization | 3,857,000 | 3,869,000 | 3,886,000 | 3,905,000 | 3,955,000 | 4,023,000 | 3,961,000 | 4,051,000 | 4,180,000 | 4,335,000 | 4,372,000 | 4,435,000 | 4,178,000 | 4,126,000 | 3,549,000 | 2,643,000 | 2,591,000 | 2,606,000 | 2,828,000 | 2,201,000 | 1,929,000 | 2,105,000 | 2,176,000 | 2,132,000 | 1,994,000 | 1,923,000 | 1,866,000 | 1,749,000 | 1,614,000 | 1,311,000 | 941,000 | 896,000 | 834,000 | 723,000 | 706,000 | 703,000 | 554,000 | 280,000 | 160,000 | 56,000 | 48,000 | 37,000 |
net accretion of discounts on marketable debt securities | -879,000 | -1,229,000 | -1,823,000 | -1,356,000 | -1,071,000 | |||||||||||||||||||||||||||||||||||||
non-cash interest expense | 3,753,000 | 5,106,000 | 5,305,000 | 2,767,000 | -277,000 | 5,689,000 | 439,000 | -715,000 | 688,000 | 155,000 | 667,000 | -662,000 | -574,000 | -630,000 | -107,000 | 820,000 | 54,000 | -15,135,000 | 6,709,000 | 6,366,000 | 6,702,000 | |||||||||||||||||||||
other non-cash adjustments | 19,000 | 537,000 | 48,000 | 22,000 | -10,000 | 1,384,000 | 11,000 | 0 | -71,000 | 154,000 | 220,000 | -3,000 | -52,000 | 33,000 | 232,000 | 351,000 | -43,000 | 130,000 | 166,000 | -63,000 | -154,000 | -100,000 | -110,000 | 348,000 | 25,000 | -89,000 | -85,000 | 115,000 | 327,000 | 2,000 | -1,000 | 3,000 | 10,000 | 34,000 | -1,000 | -1,000 | 41,000 | |||||
changes in operating assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 18,249,000 | -561,000 | -6,310,000 | -2,362,000 | 1,572,000 | 8,133,000 | -710,000 | -6,893,000 | 9,177,000 | 3,369,000 | -6,542,000 | -2,387,000 | 9,495,000 | 4,844,000 | 5,006,000 | -10,717,000 | 5,689,000 | 22,004,000 | -6,402,000 | -3,102,000 | 1,618,000 | 79,544,000 | -86,731,000 | 3,033,000 | -5,744,000 | 2,077,000 | -9,280,000 | -2,010,000 | 591,000 | -23,789,000 | -1,893,000 | 60,293,000 | -51,414,000 | 411,000 | -832,000 | 179,000 | 803,000 | -386,000 | 106,000 | 1,240,000 | 113,000 | |
prepaid expenses | 384,000 | 1,016,000 | -2,167,000 | 318,000 | -2,027,000 | 1,935,000 | -981,000 | 3,569,000 | 930,000 | -1,959,000 | 2,551,000 | 409,000 | -1,621,000 | 924,000 | 1,421,000 | 2,297,000 | 210,000 | -351,000 | -5,309,000 | 747,000 | -3,334,000 | 5,607,000 | -6,363,000 | -2,327,000 | -947,000 | 445,000 | -884,000 | 256,000 | -790,000 | 574,000 | -2,618,000 | 977,000 | 667,000 | -2,109,000 | -793,000 | -589,000 | -68,000 | 396,000 | -691,000 | -291,000 | -169,000 | 380,000 |
other current assets | -1,314,000 | 6,244,000 | 7,000 | -3,353,000 | -2,240,000 | 9,315,000 | 166,000 | 3,856,000 | -6,826,000 | 3,027,000 | -727,000 | 805,000 | -13,651,000 | -2,504,000 | 1,316,000 | -1,607,000 | 3,042,000 | -4,007,000 | -200,000 | -2,234,000 | -873,000 | 5,339,000 | 74,000 | -239,000 | -2,833,000 | -1,785,000 | -133,000 | 1,714,000 | -295,000 | 1,003,000 | -2,487,000 | -139,000 | -446,000 | -22,000 | -138,000 | -330,000 | 88,000 | 990,000 | -563,000 | -137,000 | -449,000 | -724,000 |
operating lease right-of-use assets | 1,705,000 | 1,664,000 | 1,683,000 | 1,668,000 | 1,638,000 | 1,610,000 | 1,575,000 | 1,483,000 | 1,528,000 | 1,516,000 | 1,439,000 | 1,416,000 | 1,390,000 | 1,367,000 | 1,066,000 | 1,038,000 | 979,000 | 1,086,000 | 1,298,000 | 1,250,000 | 1,232,000 | 1,233,000 | 543,000 | 740,000 | 703,000 | 719,000 | 556,000 | 583,000 | 573,000 | |||||||||||||
other assets | -900,000 | -345,000 | -2,389,000 | 1,108,000 | 1,013,000 | 332,000 | -1,386,000 | 1,271,000 | 590,000 | -138,000 | -836,000 | 4,457,000 | -1,893,000 | 1,953,000 | -2,445,000 | 2,624,000 | -2,101,000 | 2,130,000 | -1,989,000 | 1,376,000 | -3,789,000 | -919,000 | -37,000 | -350,000 | 1,705,000 | -544,000 | -800,000 | -1,376,000 | 26,000 | -665,000 | -136,000 | -631,000 | -21,000 | -26,000 | -23,000 | -96,000 | 10,000 | -68,000 | 27,000 | -43,000 | -55,000 | -40,000 |
accounts payable | 349,000 | -1,861,000 | 694,000 | 2,534,000 | -3,651,000 | 3,038,000 | 3,124,000 | -14,915,000 | 8,461,000 | 1,220,000 | 10,097,000 | -11,005,000 | -3,103,000 | 1,907,000 | 7,356,000 | -7,228,000 | 16,755,000 | -8,807,000 | 7,350,000 | -1,125,000 | 278,000 | -6,034,000 | 5,829,000 | 1,015,000 | 3,063,000 | -3,811,000 | 3,565,000 | 1,458,000 | 316,000 | -374,000 | 496,000 | -817,000 | 477,000 | 1,479,000 | -1,581,000 | 255,000 | 2,468,000 | -3,409,000 | 2,665,000 | 1,112,000 | -182,000 | 273,000 |
accrued expenses and other current liabilities | -16,734,000 | 45,000 | 2,751,000 | 11,922,000 | -14,489,000 | -10,676,000 | 6,103,000 | 9,526,000 | -17,077,000 | 3,998,000 | -5,047,000 | 18,944,000 | -15,443,000 | 2,625,000 | -2,648,000 | 880,000 | -26,473,000 | 29,435,000 | 6,353,000 | 4,664,000 | -10,544,000 | -1,000,000 | 16,966,000 | 5,247,000 | -3,813,000 | 4,892,000 | 2,947,000 | 1,975,000 | -2,932,000 | 4,144,000 | 872,000 | 2,076,000 | 490,000 | -1,552,000 | 3,480,000 | 1,889,000 | -1,920,000 | -718,000 | 1,609,000 | 1,772,000 | 1,210,000 | |
deferred revenue | -700,000 | -4,986,000 | -3,400,000 | -2,104,000 | 39,770,000 | -29,000 | 123,000 | 8,000 | -135,000 | -294,000 | -6,000 | -779,000 | -433,000 | -3,989,000 | -648,000 | 0 | 0 | 3,333,000 | 0 | |||||||||||||||||||||||
operating lease liabilities | -2,525,000 | -3,005,000 | -1,224,000 | -2,177,000 | -2,219,000 | -2,062,000 | -1,998,000 | -1,982,000 | -2,041,000 | -1,637,000 | -1,659,000 | -1,841,000 | -1,504,000 | -494,000 | -597,000 | -461,000 | 1,008,000 | 1,224,000 | 357,000 | 6,248,000 | 4,244,000 | 4,361,000 | -1,025,000 | -346,000 | -851,000 | -423,000 | -661,000 | -579,000 | -592,000 | |||||||||||||
other liabilities | -16,000 | -10,000 | -16,000 | -16,000 | -2,955,000 | 61,000 | 53,000 | 41,000 | -2,764,000 | 121,000 | 107,000 | 106,000 | -2,849,000 | 168,000 | 161,000 | 846,000 | 6,935,000 | 291,000 | -30,000 | 66,000 | -38,000 | -21,000 | -37,000 | -10,000 | -1,156,000 | -16,000 | -25,000 | 162,000 | -644,000 | 1,814,000 | -29,000 | -1,056,000 | 957,000 | |||||||||
net cash from operating activities | -76,186,000 | -52,290,000 | -55,960,000 | -49,342,000 | 33,629,000 | -31,624,000 | -40,549,000 | -45,497,000 | -55,455,000 | -40,760,000 | -49,407,000 | -47,322,000 | -80,918,000 | -39,372,000 | -50,456,000 | -61,749,000 | -55,911,000 | 326,237,000 | -36,359,000 | -29,872,000 | -41,131,000 | 39,468,000 | -36,460,000 | -21,496,000 | -35,573,000 | -25,506,000 | -29,153,000 | -23,749,000 | -29,297,000 | -4,140,000 | -19,557,000 | 70,211,000 | 58,134,000 | -13,826,000 | -17,136,000 | -9,549,000 | -17,481,000 | -20,423,000 | -11,818,000 | -8,430,000 | -7,887,000 | -4,443,000 |
capital expenditures | -682,000 | -508,000 | -491,000 | -391,000 | -1,024,000 | -1,079,000 | -326,000 | -474,000 | -557,000 | -1,126,000 | -1,439,000 | -2,577,000 | -4,818,000 | -5,470,000 | -5,050,000 | -9,237,000 | -10,967,000 | -14,614,000 | -18,698,000 | -20,109,000 | -27,238,000 | -6,123,000 | -6,072,000 | -3,278,000 | -4,630,000 | -1,031,000 | -2,679,000 | -5,555,000 | -2,455,000 | -4,889,000 | -3,372,000 | -2,673,000 | -2,344,000 | -2,101,000 | -450,000 | -1,680,000 | -5,070,000 | -1,346,000 | -558,000 | 6,000 | -128,000 | |
free cash flows | -76,868,000 | -52,798,000 | -56,451,000 | -49,733,000 | 32,605,000 | -32,703,000 | -40,875,000 | -45,971,000 | -56,012,000 | -41,886,000 | -50,846,000 | -49,899,000 | -85,736,000 | -44,842,000 | -55,506,000 | -70,986,000 | -66,878,000 | 311,623,000 | -55,057,000 | -49,981,000 | -68,369,000 | 33,345,000 | -42,532,000 | -24,774,000 | -40,203,000 | -26,537,000 | -31,832,000 | -29,304,000 | -31,752,000 | -9,029,000 | -22,929,000 | 67,538,000 | 55,790,000 | -15,927,000 | -17,586,000 | -11,229,000 | -25,493,000 | -13,164,000 | -8,988,000 | -7,881,000 | -4,571,000 | |
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||
purchases of marketable debt securities | -9,839,000 | -62,811,000 | -39,521,000 | -211,141,000 | -19,157,000 | -16,223,000 | -36,198,000 | -82,528,000 | -55,190,000 | -18,639,000 | -18,130,000 | -11,965,000 | -14,550,000 | -28,874,000 | -129,486,000 | -235,473,000 | -20,680,000 | -8,364,000 | -233,627,000 | -43,667,000 | -8,709,000 | -39,973,000 | -30,692,000 | |||||||||||||||||||
maturities of marketable debt securities | 81,662,000 | 100,857,000 | 82,237,000 | 71,096,000 | 64,924,000 | 51,792,000 | 86,782,000 | 82,734,000 | 68,930,000 | 53,739,000 | 56,251,000 | 107,590,000 | 67,912,000 | 44,135,000 | 72,119,000 | 37,030,000 | 49,862,000 | 33,700,000 | 49,916,000 | 36,005,000 | 50,465,000 | 43,586,000 | 43,529,000 | 85,446,000 | 60,907,000 | |||||||||||||||||
purchases of property and equipment | -1,235,000 | -508,000 | -491,000 | -391,000 | -1,024,000 | -1,079,000 | -326,000 | -474,000 | -557,000 | -1,126,000 | -1,439,000 | -2,577,000 | -4,818,000 | -5,470,000 | -5,050,000 | -9,237,000 | -10,967,000 | -14,614,000 | -18,698,000 | -19,842,000 | -31,021,000 | -12,889,000 | -6,072,000 | -3,278,000 | -4,630,000 | -1,031,000 | -2,679,000 | -5,555,000 | -2,455,000 | -4,889,000 | -3,372,000 | -2,673,000 | -2,344,000 | -2,101,000 | -450,000 | -1,680,000 | -2,929,000 | -4,435,000 | -2,223,000 | -1,075,000 | -416,000 | -128,000 |
net cash from investing activities | 70,588,000 | 37,538,000 | 42,287,000 | -140,436,000 | 44,743,000 | 40,273,000 | 50,258,000 | -268,000 | 13,183,000 | 33,974,000 | 38,657,000 | 55,218,000 | 63,094,000 | 26,700,000 | 53,043,000 | -1,081,000 | -90,591,000 | -216,359,000 | 16,101,000 | 7,799,000 | -214,183,000 | 11,570,000 | 33,998,000 | 44,482,000 | 32,709,000 | 14,154,000 | 52,272,000 | 21,672,000 | 5,461,000 | -136,723,000 | -38,367,000 | -37,086,000 | -1,143,000 | 18,765,000 | -25,575,000 | 3,163,000 | 17,210,000 | 9,799,000 | 2,893,000 | -10,739,000 | -144,341,000 | |
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 146,000 | 90,000 | 0 | 78,000 | 150,000 | 38,000 | 398,000 | 192,000 | 884,000 | 209,000 | 92,000 | 749,000 | 471,000 | 43,000 | 917,000 | 1,507,000 | 337,000 | 985,000 | 1,729,000 | 275,000 | 1,292,000 | 1,376,000 | 268,000 | 1,825,000 | 2,154,000 | 1,549,000 | 384,000 | 1,367,000 | 3,762,000 | 5,448,000 | 2,052,000 | 3,175,000 | 3,824,000 | 1,741,000 | 423,000 | 168,000 | 161,000 | 5,000 | 44,000 | 109,000 | 21,000 | 7,000 |
taxes paid related to net settlement of stock-based awards | -828,000 | 0 | -123,000 | 0 | -510,000 | 0 | 0 | 0 | -910,000 | 0 | 0 | 0 | -419,000 | 0 | 0 | 0 | -284,000 | |||||||||||||||||||||||||
proceeds from issuance of common stock under employee stock purchase plan | 648,000 | 0 | 741,000 | 0 | 307,000 | 0 | 780,000 | 0 | 411,000 | 0 | 1,243,000 | 0 | 583,000 | 0 | 1,120,000 | 0 | 622,000 | 0 | 1,141,000 | 0 | 627,000 | 0 | 1,192,000 | 0 | 607,000 | 0 | 949,000 | 0 | 365,000 | -3,000 | 508,000 | 0 | 342,000 | 0 | 409,000 | 0 | 147,000 | |||||
expenses related to at-the-market offering program | -230,000 | |||||||||||||||||||||||||||||||||||||||||
repayments under royalty monetization liabilities, net of interest | -13,375,000 | -9,651,000 | -7,593,000 | |||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -13,639,000 | -9,584,000 | -7,083,000 | 139,232,000 | -5,794,000 | -7,740,000 | -10,857,000 | -9,445,000 | 120,725,000 | -11,962,000 | -4,805,000 | -9,162,000 | -9,037,000 | -8,920,000 | -5,417,000 | -7,669,000 | -6,834,000 | 7,644,000 | -8,427,000 | -12,337,000 | 208,370,000 | 194,168,000 | 1,460,000 | 1,825,000 | 2,761,000 | 1,549,000 | 1,333,000 | 1,367,000 | 4,127,000 | 5,288,000 | 191,814,000 | 3,175,000 | 4,166,000 | 1,741,000 | 606,000 | 10,728,000 | 71,523,000 | -55,000 | 44,000 | 109,000 | 21,000 | -2,424,000 |
net increase in cash and cash equivalents and restricted cash | -19,237,000 | -24,336,000 | -20,756,000 | -50,546,000 | 72,578,000 | 909,000 | -1,148,000 | -55,210,000 | 78,453,000 | 117,522,000 | -28,685,000 | 245,206,000 | -1,002,000 | -9,803,000 | 24,452,000 | -710,000 | -19,709,000 | -66,034,000 | 35,534,000 | 35,019,000 | 25,214,000 | |||||||||||||||||||||
cash and cash equivalents and restricted cash | ||||||||||||||||||||||||||||||||||||||||||
beginning of period | 36,496,000 | 0 | 0 | 0 | 59,556,000 | 0 | 0 | 0 | 36,552,000 | 0 | 0 | 0 | 98,982,000 | 0 | 0 | 0 | 347,239,000 | 0 | 0 | 0 | 339,756,000 | 0 | 0 | 0 | 70,844,000 | 0 | 0 | 0 | 76,614,000 | 0 | 0 | 0 | 46,881,000 | 0 | 0 | 0 | 24,840,000 | 0 | 0 | 0 | 54,116,000 | 0 |
end of period | 17,259,000 | -24,336,000 | -20,756,000 | -50,546,000 | 132,134,000 | 909,000 | -1,148,000 | -55,210,000 | 115,005,000 | -18,748,000 | -15,555,000 | -1,266,000 | 72,121,000 | -21,592,000 | -2,830,000 | -70,499,000 | 193,903,000 | 117,522,000 | -28,685,000 | -34,410,000 | 292,812,000 | 245,206,000 | -1,002,000 | 24,811,000 | 70,741,000 | -9,803,000 | 24,452,000 | -710,000 | 56,905,000 | -66,034,000 | 35,534,000 | 35,019,000 | 72,095,000 | -13,228,000 | 2,235,000 | -24,396,000 | 82,045,000 | -3,268,000 | -1,975,000 | -5,428,000 | 35,511,000 | -151,208,000 |
supplemental disclosures of non-cash investing and financing information | ||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment in accounts payable and accrued expenses and other current liabilities | 553,000 | |||||||||||||||||||||||||||||||||||||||||
deferred equity offering costs in accounts payable and accrued expenses and other current liabilities | 148,000 | |||||||||||||||||||||||||||||||||||||||||
net loss | -67,149,000 | -61,941,000 | -51,186,000 | -59,597,000 | -52,989,000 | -63,330,000 | -61,868,000 | -72,061,000 | -66,676,000 | -75,484,000 | -68,179,000 | -76,723,000 | -58,405,000 | -57,639,000 | -50,139,000 | 8,791,000 | -33,762,000 | -40,038,000 | -15,997,000 | -20,706,000 | -14,473,000 | -21,993,000 | -19,608,000 | -18,154,000 | -14,437,000 | -10,768,000 | -5,176,000 | |||||||||||||||
adjustments to reconcile net loss to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||
provision for credit losses | -8,101,000 | 4,967,000 | 0 | 565,000 | 0 | |||||||||||||||||||||||||||||||||||||
net realized gain on investments | 0 | |||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | 0 | 0 | 0 | 2,101,000 | ||||||||||||||||||||||||||||||||||||||
sales of equity securities | 0 | 0 | 0 | 28,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from public offering of common stock and pre-funded warrants, net of issuance costs | 0 | |||||||||||||||||||||||||||||||||||||||||
expenses related to at-the-market offering programs | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of royalty bond and warrants, net of transaction costs | 0 | -33,000 | ||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information | ||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | ||||||||||||||||||||||||||||||||||||||||||
cash paid for interest under royalty monetization liabilities | ||||||||||||||||||||||||||||||||||||||||||
deferred equity offering costs reclassified | ||||||||||||||||||||||||||||||||||||||||||
offering expenses related to at-the-market offering programs | -75,000 | -112,000 | -147,000 | |||||||||||||||||||||||||||||||||||||||
repayments under liability related to sale of future royalties, net of imputed interest | -5,594,000 | -7,613,000 | -11,730,000 | -9,285,000 | -11,226,000 | -11,752,000 | -10,963,000 | -9,911,000 | -9,672,000 | -8,963,000 | -7,454,000 | -9,176,000 | -7,509,000 | |||||||||||||||||||||||||||||
net amortization of premiums (accretion of discounts) on marketable debt securities | -1,117,000 | -1,316,000 | -1,243,000 | -468,000 | ||||||||||||||||||||||||||||||||||||||
net realized loss on investments | ||||||||||||||||||||||||||||||||||||||||||
proceeds from private placement of common stock, net of issuance costs | 0 | |||||||||||||||||||||||||||||||||||||||||
cash paid for imputed interest under liability related to sale of future royalties | ||||||||||||||||||||||||||||||||||||||||||
offering expenses related to at-the-market offering program | -20,000 | -103,000 | -35,000 | -419,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from public offering of common stock and pre-funded warrants, net of underwriting discounts and commissions | 0 | 131,601,000 | ||||||||||||||||||||||||||||||||||||||||
issuance costs for public offering of common stock and pre-funded warrants | ||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from (used in) operating activities | ||||||||||||||||||||||||||||||||||||||||||
net amortization of premiums on marketable debt securities | -242,000 | -133,000 | 380,000 | 682,000 | 903,000 | 1,131,000 | 1,218,000 | 1,460,000 | 1,506,000 | |||||||||||||||||||||||||||||||||
proceeds from public offering of common stock, net of underwriting discounts and commissions | 0 | 0 | 0 | 216,438,000 | 0 | 0 | 10,695,000 | 71,299,000 | ||||||||||||||||||||||||||||||||||
issuance costs for public offering of common stock | 0 | 0 | 0 | -226,000 | -135,000 | -84,000 | ||||||||||||||||||||||||||||||||||||
transaction costs for sale of future royalties | 0 | 0 | 0 | -265,000 | ||||||||||||||||||||||||||||||||||||||
net loss on investments | 0 | 7,000 | ||||||||||||||||||||||||||||||||||||||||
imputed interest income from licensing | -56,000 | -40,000 | -70,000 | -78,000 | -17,000 | -153,000 | -94,000 | -19,000 | -110,000 | -202,000 | -29,000 | -130,000 | -133,000 | -1,052,000 | -848,000 | -860,000 | -716,000 | -762,000 | -613,000 | -584,000 | -109,000 | -6,898,000 | -1,355,000 | |||||||||||||||||||
net decrease in cash and cash equivalents and restricted cash | -15,555,000 | -1,266,000 | -26,861,000 | -2,830,000 | -70,499,000 | -153,336,000 | -46,944,000 | -103,000 | ||||||||||||||||||||||||||||||||||
sales of marketable debt securities | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
proceeds from sale of future royalties | ||||||||||||||||||||||||||||||||||||||||||
net gains on investments | ||||||||||||||||||||||||||||||||||||||||||
taxes paid related to net settlement of stock options | ||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash investing and financing activities | ||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable and accrued liabilities related to purchases of property and equipment | ||||||||||||||||||||||||||||||||||||||||||
non-cash additions to property and equipment through tenant improvement allowance | 46,000 | |||||||||||||||||||||||||||||||||||||||||
non-cash consideration received for licenses granted | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
transaction costs for sale of future royalties in accounts payable and other current liabilities | ||||||||||||||||||||||||||||||||||||||||||
proceeds due to company from sales of non-marketable equity securities | -46,000 | |||||||||||||||||||||||||||||||||||||||||
net losses on investments | ||||||||||||||||||||||||||||||||||||||||||
repayments under liability related to sale of future royalties | -11,297,000 | -12,484,000 | -9,471,000 | |||||||||||||||||||||||||||||||||||||||
net additions to property and equipment through accounts payable and accrued expenses | ||||||||||||||||||||||||||||||||||||||||||
net realized and unrealized losses on marketable securities | 0 | -7,000 | -13,125,000 | |||||||||||||||||||||||||||||||||||||||
sales of marketable equity securities | 24,540,000 | 5,250,000 | 0 | 7,124,000 | ||||||||||||||||||||||||||||||||||||||
additions to property and equipment through accounts payable and accrued expenses | -267,000 | 3,783,000 | 6,766,000 | |||||||||||||||||||||||||||||||||||||||
net amortization of premiums on marketable securities | 1,288,000 | |||||||||||||||||||||||||||||||||||||||||
issuance costs for public offerings of common stock | -251,000 | |||||||||||||||||||||||||||||||||||||||||
net amortization of premiums (accretion of discounts) on marketable securities | ||||||||||||||||||||||||||||||||||||||||||
deferred rent | 9,000 | -60,000 | -8,000 | 27,000 | 32,000 | -29,000 | -45,000 | -44,000 | -25,000 | 701,000 | 148,000 | 453,000 | 48,000 | |||||||||||||||||||||||||||||
proceeds from public offerings of common stock, net of underwriting discounts and commissions | ||||||||||||||||||||||||||||||||||||||||||
assets acquired under financing lease obligation | ||||||||||||||||||||||||||||||||||||||||||
transaction costs for sale of future royalties in accounts payable and accrued expenses | ||||||||||||||||||||||||||||||||||||||||||
net amortization of premiums and accretion of discounts on marketable debt securities | 166,000 | 39,000 | -111,000 | -297,000 | -420,000 | -368,000 | -134,000 | 171,000 | 340,000 | 378,000 | 405,000 | 465,000 | 476,000 | 469,000 | 502,000 | 515,000 | 516,000 | 471,000 | ||||||||||||||||||||||||
net realized gains on sales and maturities of marketable securities | 10,000 | -7,085,000 | ||||||||||||||||||||||||||||||||||||||||
unrealized losses on marketable equity securities | -4,417,000 | 12,196,000 | ||||||||||||||||||||||||||||||||||||||||
net realized losses on sales and maturities of marketable securities | -5,970,000 | |||||||||||||||||||||||||||||||||||||||||
unrealized gains on marketable equity securities | -2,364,000 | 2,236,000 | ||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | -62,810,000 | -21,806,000 | -26,870,000 | -79,249,000 | -125,932,000 | -180,816,000 | -84,814,000 | -54,267,000 | -22,041,000 | 0 | -41,405,000 | -5,188,000 | -12,810,000 | -1,000 | -11,832,000 | -20,429,000 | -144,213,000 | |||||||||||||||||||||||||
maturities of marketable securities | 71,975,000 | 76,757,000 | 54,097,000 | 87,165,000 | 63,639,000 | 47,465,000 | 49,120,000 | 19,525,000 | 22,999,000 | 19,215,000 | 17,510,000 | 10,500,000 | 34,455,000 | 12,000,000 | 16,025,000 | 10,106,000 | ||||||||||||||||||||||||||
sales of marketable securities | 0 | 0 | 0 | 780,000 | 0 | |||||||||||||||||||||||||||||||||||||
purchases of property and equipment in accounts payable and accrued expenses | -635,000 | 877,000 | 517,000 | 422,000 | ||||||||||||||||||||||||||||||||||||||
issuance costs for public offerings of common stock in accounts payable and accrued expenses | ||||||||||||||||||||||||||||||||||||||||||
advance payments | 0 | 0 | -35,000 | -92,000 | 0 | |||||||||||||||||||||||||||||||||||||
net cash from (used) in investing activities | ||||||||||||||||||||||||||||||||||||||||||
net realized losses on sales of marketable securities | ||||||||||||||||||||||||||||||||||||||||||
issuance costs for public offering of common stock in accounts payable and accrued expenses | -135,000 | 328,000 | ||||||||||||||||||||||||||||||||||||||||
net realized gains on sales of marketable securities | 0 | |||||||||||||||||||||||||||||||||||||||||
due to related party under services agreement | 0 | |||||||||||||||||||||||||||||||||||||||||
other related party payables | -349,000 | |||||||||||||||||||||||||||||||||||||||||
restricted cash | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of series c convertible preferred stock, net of transaction costs | 0 | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of series d convertible preferred stock, net of transaction costs | 0 | |||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering of common stock, net of transaction costs | ||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -13,228,000 | 2,235,000 | -24,396,000 | 57,205,000 | -3,268,000 | -1,975,000 | -5,428,000 | -18,605,000 | -151,208,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 0 | |||||||||||||||||||||||||||||||||||||||||
conversion of accrued service fees to related party into series c convertible preferred stock | ||||||||||||||||||||||||||||||||||||||||||
conversion of related party promissory notes into series c convertible preferred stock | 0 | |||||||||||||||||||||||||||||||||||||||||
conversion of convertible preferred stock into common stock upon initial public offering | 0 | |||||||||||||||||||||||||||||||||||||||||
realized gains on sales of marketable securities | 0 | -480,000 | ||||||||||||||||||||||||||||||||||||||||
issuance costs for potential public offering of common stock | ||||||||||||||||||||||||||||||||||||||||||
proceeds from related party promissory notes | ||||||||||||||||||||||||||||||||||||||||||
deferred issuance costs for potential public offering of common stock in accrued expenses | ||||||||||||||||||||||||||||||||||||||||||
deferred issuance costs for series c convertible preferred stock in accrued expenses | ||||||||||||||||||||||||||||||||||||||||||
unrealized foreign currency transaction gains | ||||||||||||||||||||||||||||||||||||||||||
imputed interest on related party promissory notes | 0 | |||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering of common stock, net of underwriting discounts and commissions | ||||||||||||||||||||||||||||||||||||||||||
issuance costs for initial public offering | ||||||||||||||||||||||||||||||||||||||||||
issuance costs for initial public offering in accounts payable and accrued expenses | ||||||||||||||||||||||||||||||||||||||||||
deferred issuance costs for initial public offering in accrued expenses | ||||||||||||||||||||||||||||||||||||||||||
unrealized foreign currency transaction losses | -13,000 | |||||||||||||||||||||||||||||||||||||||||
trade receivables | -1,542,000 | |||||||||||||||||||||||||||||||||||||||||
related party receivables | 0 | |||||||||||||||||||||||||||||||||||||||||
unbilled receivables | 0 | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of series b preferred units, net of transaction costs | ||||||||||||||||||||||||||||||||||||||||||
conversion of accrued service fees to related party into series b preferred units | ||||||||||||||||||||||||||||||||||||||||||
amortization of premiums on marketable debt securities | ||||||||||||||||||||||||||||||||||||||||||
accrued expenses | ||||||||||||||||||||||||||||||||||||||||||
payments of initial public offering costs | ||||||||||||||||||||||||||||||||||||||||||
conversion of accrued service fees into series c convertible preferred stock | ||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment in accounts payable |
