Avidity Biosciences, Inc(NASDAQ:RNA)

Avidity Biosciences, Inc., a biopharmaceutical company, engages in the development of oligonucleotide-based therapies. It develops antibody oligonucleotide conjugates (AOC) that are designed to treat a range of serious diseases. The company's lead product candidate AOC 1001 is used for the treatment...
Website: http://www.aviditybiosciences.com
Founded: 2012
CEO: Sarah Boyce
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 | 2025-12-31 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
collaboration revenue | 860,000 | 12,475,000 | 3,847,000 | 1,573,000 | 2,973,000 | 2,336,000 | 2,045,000 | 3,543,000 | 2,193,000 | 2,818,000 | 2,316,000 | 2,233,000 | 2,769,000 | 2,482,000 | 2,178,000 | 1,795,000 | 1,852,000 | 2,163,000 | 2,607,000 | 2,704,000 | 1,161,250 | 1,746,000 | 1,541,000 |
operating expenses: | |||||||||||||||||||||||
research and development | 166,596,000 | 154,948,000 | 138,125,000 | 99,490,000 | 95,625,000 | 77,197,000 | 63,940,000 | 66,832,000 | 52,817,000 | 47,714,000 | 42,672,000 | 47,765,000 | 45,610,000 | 37,317,000 | 39,789,000 | 27,688,000 | 32,968,000 | 24,831,000 | 22,706,000 | 20,677,000 | 13,619,000 | 9,455,000 | 8,984,000 |
general and administrative | 88,742,000 | 46,333,000 | 36,864,000 | 33,600,000 | 28,338,000 | 23,273,000 | 20,731,000 | 13,898,000 | 16,119,000 | 13,729,000 | 12,278,000 | 12,064,000 | 10,384,000 | 10,094,000 | 8,688,000 | 8,567,000 | 7,431,000 | 6,612,000 | 6,268,000 | 5,884,000 | 4,816,000 | 3,757,000 | 2,925,000 |
total operating expenses | 255,338,000 | 201,281,000 | 174,989,000 | 133,090,000 | 123,963,000 | 100,470,000 | 84,671,000 | 80,730,000 | 68,936,000 | 61,443,000 | 54,950,000 | 59,829,000 | 55,994,000 | 47,411,000 | 48,477,000 | 36,255,000 | 40,399,000 | 31,443,000 | 28,974,000 | 26,561,000 | 18,435,000 | 13,212,000 | 11,909,000 |
income from operations | -254,478,000 | -188,806,000 | -171,142,000 | -131,517,000 | -120,990,000 | -98,134,000 | -82,626,000 | -77,187,000 | -66,743,000 | -58,625,000 | -52,634,000 | -57,596,000 | -53,225,000 | -44,929,000 | -46,299,000 | -34,460,000 | -38,547,000 | -29,280,000 | -26,367,000 | -23,857,000 | -16,293,000 | -11,466,000 | -10,368,000 |
yoy | 110.33% | 92.40% | 107.13% | 70.39% | 81.28% | 67.39% | 56.98% | 34.01% | 25.40% | 30.48% | 13.68% | 67.14% | 38.08% | 53.45% | 75.59% | 44.44% | 136.59% | 155.36% | 154.31% | ||||
qoq | 34.78% | 10.32% | 30.13% | 8.70% | 23.29% | 18.77% | 7.05% | 15.65% | 13.85% | 11.38% | -8.62% | 8.21% | 18.46% | -2.96% | 34.36% | -10.60% | 31.65% | 11.05% | 10.52% | 46.42% | 42.10% | 10.59% | |
other income: | |||||||||||||||||||||||
interest income | 17,854,000 | 14,744,000 | 14,478,000 | 16,179,000 | 18,532,000 | 17,968,000 | 11,949,000 | 8,433,000 | 6,405,000 | 6,280,000 | 5,771,000 | 5,516,000 | 2,772,000 | 1,342,000 | 611,000 | 250,000 | 55,000 | 17,000 | 16,000 | 16,000 | 18,000 | 27,000 | 18,000 |
other expense | -477,000 | -380,000 | -651,000 | -435,000 | -112,250 | -232,000 | -116,000 | -101,000 | -105,000 | -13,000 | -162,000 | -314,000 | -18,000 | -12,000 | -2,000 | -25,000 | -46,000 | -11,000 | -2,000 | ||||
total other income | 17,377,000 | 14,364,000 | 13,827,000 | 15,744,000 | 18,733,000 | 17,736,000 | 11,833,000 | 8,332,000 | 6,300,000 | 6,267,000 | 5,609,000 | 5,202,000 | 2,754,000 | 1,330,000 | 609,000 | 225,000 | 9,000 | 6,000 | 14,000 | 13,000 | 18,000 | 27,000 | -188,000 |
net income | -237,101,000 | -174,442,000 | -157,315,000 | -115,773,000 | -102,257,000 | -80,398,000 | -70,793,000 | -68,855,000 | -60,443,000 | -52,358,000 | -47,025,000 | -52,394,000 | -50,471,000 | -43,599,000 | -45,690,000 | -34,235,000 | -38,538,000 | -29,274,000 | -26,353,000 | -23,844,000 | -16,275,000 | -11,439,000 | -10,556,000 |
yoy | 131.87% | 116.97% | 122.22% | 68.14% | 69.18% | 53.55% | 50.54% | 31.42% | 19.76% | 20.09% | 2.92% | 53.04% | 30.96% | 48.93% | 73.38% | 43.58% | 136.79% | 155.91% | 149.65% | ||||
qoq | 35.92% | 10.89% | 35.88% | 13.22% | 27.19% | 13.57% | 2.81% | 13.92% | 15.44% | 11.34% | -10.25% | 3.81% | 15.76% | -4.58% | 33.46% | -11.17% | 31.65% | 11.08% | 10.52% | 46.51% | 42.28% | 8.36% | |
net income per share | -1.59 | -1.27 | -1.21 | -0.9 | -0.81 | -0.65 | -0.65 | -0.79 | -0.8 | -0.71 | -0.66 | -0.74 | -0.89 | -0.82 | -0.92 | -0.71 | -0.84 | -0.68 | -0.7 | -0.64 | -0.33 | -0.31 | -1.23 |
weighted-average shares outstanding, basic and diluted | 137,710 | 137,895 | 129,622 | 129,232 | 111,582 | 123,375 | 106,928 | 87,212 | 73,012 | 74,097 | 71,390 | 70,433 | 52,162 | 53,069 | 49,927 | 48,246 | 43,265 | 37,583 | 37,521 | 37,420 | 8,586 | ||
other comprehensive income: | |||||||||||||||||||||||
net unrealized gains on marketable securities | 807 | -4 | -1,084 | -4,200 | 7,555 | 11 | -589 | -817,177 | 788,000 | -1,137,000 | 1,169,000 | -819,000 | -477,000 | -960,000 | -1,839,000 | 1,000 | -1,000 | 3,000 | 2,000 | ||||
foreign currency translation adjustment | -13 | -5 | 96 | 34 | |||||||||||||||||||
comprehensive loss | -236,307 | -174,451 | -158,303 | -115,909 | -106,457 | -72,843 | -70,782 | -69,444 | 150,747,603 | -51,570,000 | -48,162,000 | -51,225,000 | -49,706,000 | -44,076,000 | -46,650,000 | -36,074,000 | -38,724,000 | -29,275,000 | -26,350,000 | -23,842,000 | |||
net unrealized losses on marketable securities | -170 | ||||||||||||||||||||||
other comprehensive loss: | |||||||||||||||||||||||
interest expense | |||||||||||||||||||||||
change in fair value of preferred warrant liability | -75,000 | ||||||||||||||||||||||
other income | -3,000 | ||||||||||||||||||||||
interest and other expense | -131,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||
current assets: | |||||||||||||||||||||||
cash and cash equivalents | 382,517,000 | 350,158,000 | 243,907,000 | 254,203,000 | 219,868,000 | 370,187,000 | 575,751,000 | 471,400,000 | 185,082,000 | 85,650,000 | 153,880,000 | 118,710,000 | 340,396,000 | 143,699,000 | 125,106,000 | 139,262,000 | 320,448,000 | 410,013,000 | 276,423,000 | 301,273,000 | 321,462,000 | 341,142,000 | 352,446,000 |
marketable securities | 1,314,352,000 | 1,525,678,000 | 939,237,000 | 1,125,674,000 | 1,281,629,000 | 1,218,406,000 | 723,295,000 | 444,473,000 | 410,269,000 | 456,933,000 | 422,623,000 | 467,590,000 | 270,331,000 | 261,849,000 | 273,112,000 | 257,809,000 | 85,095,000 | 3,016,000 | 3,035,000 | 6,641,000 | 6,679,000 | ||
prepaid and other current assets | 101,598,000 | 90,181,000 | 67,416,000 | ||||||||||||||||||||
total current assets | 1,798,467,000 | 1,966,017,000 | 1,250,560,000 | 1,434,975,000 | 1,542,290,000 | 1,621,866,000 | 1,328,801,000 | 934,474,000 | 611,307,000 | 555,487,000 | 594,534,000 | 597,147,000 | 622,942,000 | 414,464,000 | 404,251,000 | 404,800,000 | 411,141,000 | 421,958,000 | 287,309,000 | 311,950,000 | 331,678,000 | 344,297,000 | 353,817,000 |
property and equipment | 23,333,000 | 21,504,000 | 20,535,000 | 15,637,000 | 12,670,000 | 9,493,000 | 8,498,000 | 8,655,000 | 8,381,000 | 8,130,000 | 7,776,000 | 7,845,000 | 6,254,000 | 6,037,000 | 6,137,000 | 5,029,000 | 4,805,000 | 3,220,000 | 2,556,000 | 2,187,000 | 1,468,000 | 1,295,000 | 771,000 |
restricted cash | 2,797,000 | 2,798,000 | 2,798,000 | 2,795,000 | 2,795,000 | 2,795,000 | 2,795,000 | 295,000 | 295,000 | 295,000 | 295,000 | 251,000 | 251,000 | 251,000 | 251,000 | 501,000 | 251,000 | 251,000 | 251,000 | 251,000 | 251,000 | 124,000 | 124,000 |
right-of-use assets | 51,278,000 | 52,848,000 | 4,227,000 | 4,929,000 | 5,619,000 | 6,299,000 | 6,967,000 | 7,625,000 | 8,271,000 | 8,907,000 | 7,755,000 | 8,259,000 | 8,755,000 | 9,264,000 | |||||||||
other assets | 82,175,000 | 91,042,000 | 90,806,000 | 739,000 | 521,000 | 318,000 | 364,000 | 425,000 | 301,000 | 344,000 | 424,000 | 474,000 | 598,000 | 523,000 | 415,000 | 548,000 | 599,000 | 488,000 | 407,000 | 364,000 | 501,000 | 417,000 | 643,000 |
total assets | 1,958,050,000 | 2,134,209,000 | 1,368,926,000 | 1,459,075,000 | 1,563,895,000 | 1,640,771,000 | 1,347,425,000 | 951,474,000 | 628,555,000 | 573,163,000 | 610,784,000 | 613,976,000 | 638,800,000 | 430,539,000 | 420,801,000 | 421,135,000 | 427,580,000 | 425,917,000 | 290,523,000 | 314,752,000 | 333,898,000 | 346,133,000 | 355,355,000 |
liabilities and stockholders' equity | |||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||
accounts payable | 12,403,000 | 9,626,000 | 3,914,000 | ||||||||||||||||||||
accrued expenses and other liabilities | 157,466,000 | 137,163,000 | 95,236,000 | ||||||||||||||||||||
lease liabilities, current portion | 3,938,000 | 3,967,000 | 3,925,000 | 3,884,000 | 3,844,000 | 3,804,000 | 3,765,000 | 3,726,000 | 3,639,000 | 3,602,000 | 3,151,000 | 3,129,000 | 3,105,000 | 3,090,000 | 3,068,000 | 2,544,000 | 1,769,000 | ||||||
deferred revenue, current portion | 21,639,000 | 19,123,000 | 13,537,000 | 13,978,000 | 20,987,000 | 19,660,000 | 26,697,000 | 26,103,000 | 28,365,000 | 1,968,000 | 3,810,000 | 5,057,000 | 5,041,000 | 5,454,000 | 5,380,000 | 5,314,000 | 4,864,000 | 4,261,000 | 4,497,000 | 4,357,000 | 3,690,000 | 5,220,000 | 4,860,000 |
total current liabilities | 195,446,000 | 169,879,000 | 135,061,000 | 84,865,000 | 98,018,000 | 91,333,000 | 84,212,000 | 74,955,000 | 80,680,000 | 48,716,000 | 45,244,000 | 48,085,000 | 51,908,000 | 42,666,000 | 33,687,000 | 30,920,000 | 29,658,000 | 22,418,000 | 16,338,000 | 17,514,000 | 14,587,000 | 13,680,000 | 11,620,000 |
lease liabilities, net of current portion | 45,313,000 | 45,999,000 | 1,210,000 | 2,090,000 | 2,957,000 | 3,797,000 | 4,617,000 | 5,421,000 | 6,213,000 | 6,979,000 | 6,362,000 | 6,976,000 | 7,582,000 | 8,185,000 | 8,753,000 | 9,347,000 | 9,960,000 | 877,000 | 914,000 | 951,000 | 938,000 | 689,000 | 679,000 |
deferred revenue, net of current portion | 28,691,000 | 32,066,000 | 39,991,000 | 43,397,000 | 37,961,000 | 42,261,000 | 37,560,000 | 40,199,000 | 40,898,000 | 1,235,000 | 2,706,000 | 4,010,000 | 5,160,000 | 6,532,000 | 7,745,000 | 8,791,000 | 10,171,000 | 12,150,000 | 11,600,000 | 12,760,000 | |||
total liabilities | 269,450,000 | 247,944,000 | 176,262,000 | 130,352,000 | 138,936,000 | 137,391,000 | 126,389,000 | 120,575,000 | 127,791,000 | 55,695,000 | 51,606,000 | 55,061,000 | 60,725,000 | 53,557,000 | 46,450,000 | 45,427,000 | 46,150,000 | 31,040,000 | 26,043,000 | 28,636,000 | 27,675,000 | 25,969,000 | 25,059,000 |
commitments and contingencies | |||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||
common stock, 0.0001 par value... | 15,000 | 15,000 | 12,000 | 12,000 | 12,000 | 12,000 | 11,000 | 10,000 | 8,000 | 7,000 | 7,000 | 7,000 | 7,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 |
additional paid-in capital | 3,263,720,000 | 3,225,078,000 | 2,357,029,000 | 2,334,784,000 | 2,315,111,000 | 2,287,076,000 | 1,931,890,000 | 1,470,972,000 | 1,071,395,000 | 1,029,660,000 | 1,019,800,000 | 971,375,000 | 939,310,000 | 688,513,000 | 641,806,000 | 596,513,000 | 566,161,000 | 540,884,000 | 381,213,000 | 376,499,000 | 372,764,000 | 370,425,000 | 369,118,000 |
accumulated other comprehensive income | 2,562,000 | 1,768,000 | 1,777,000 | 2,766,000 | 2,902,000 | 7,102,000 | -453,000 | -464,000 | 125,000 | ||||||||||||||
accumulated deficit | -1,577,697,000 | -1,340,596,000 | -1,166,154,000 | -1,008,839,000 | -893,066,000 | -790,810,000 | -710,412,000 | -639,619,000 | -570,764,000 | -510,321,000 | -457,963,000 | -410,938,000 | -358,544,000 | -308,073,000 | -264,474,000 | -218,784,000 | -184,549,000 | -146,011,000 | -116,737,000 | -90,384,000 | -66,540,000 | -50,265,000 | -38,826,000 |
total stockholders’ equity | 1,688,600,000 | 1,886,265,000 | 1,192,664,000 | 1,328,723,000 | 1,424,959,000 | 1,503,380,000 | 1,221,036,000 | 830,899,000 | 500,764,000 | 517,468,000 | 559,178,000 | 558,915,000 | 578,075,000 | 376,982,000 | 374,351,000 | 375,708,000 | 381,430,000 | 394,877,000 | 264,480,000 | 286,116,000 | 306,223,000 | 320,164,000 | 330,296,000 |
total liabilities and stockholders’ equity | 1,958,050,000 | 2,134,209,000 | 1,368,926,000 | 1,459,075,000 | 1,563,895,000 | 1,640,771,000 | 1,347,425,000 | 951,474,000 | 628,555,000 | 573,163,000 | 610,784,000 | 613,976,000 | 638,800,000 | 430,539,000 | 420,801,000 | 421,135,000 | 427,580,000 | 425,917,000 | 290,523,000 | 314,752,000 | |||
liabilities and stockholders’ equity | |||||||||||||||||||||||
accrued compensation | 18,449,000 | 12,814,000 | 3,663,000 | 18,241,000 | 12,826,000 | 7,796,000 | 14,335,000 | 11,165,000 | 6,527,000 | 6,009,000 | 11,190,000 | 7,747,000 | 4,687,000 | 4,241,000 | 8,940,000 | 6,153,000 | 3,303,000 | 2,745,000 | 3,152,000 | 2,132,000 | 1,319,000 | ||
prepaid and other assets | 55,098,000 | 40,793,000 | 33,273,000 | 29,755,000 | 18,601,000 | 15,956,000 | 12,904,000 | 18,031,000 | 10,847,000 | 12,215,000 | 8,916,000 | 6,033,000 | 7,729,000 | 5,598,000 | 8,929,000 | 7,851,000 | 4,036,000 | 3,537,000 | 3,155,000 | 1,371,000 | |||
accounts payable and accrued liabilities | 54,189,000 | 69,524,000 | 49,628,000 | 40,924,000 | 37,330,000 | 34,341,000 | 31,981,000 | 31,756,000 | 33,890,000 | 32,572,000 | 26,375,000 | 20,552,000 | 18,821,000 | 14,085,000 | 12,004,000 | 8,538,000 | 10,412,000 | 7,745,000 | 6,328,000 | 5,441,000 | |||
accumulated other comprehensive loss | -1,878,000 | -2,666,000 | -1,529,000 | -2,698,000 | -3,463,000 | -2,986,000 | -2,026,000 | -187,000 | -1,000 | -3,000 | -5,000 | ||||||||||||
contingencies | |||||||||||||||||||||||
right-of-use asset | 9,747,000 | 10,257,000 | 10,784,000 | ||||||||||||||||||||
preferred stock, 0.0001 par value... | |||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ equity | |||||||||||||||||||||||
long-term debt, current portion | |||||||||||||||||||||||
long-term debt | |||||||||||||||||||||||
other long-term liabilities | |||||||||||||||||||||||
convertible preferred stock, 0.0001 par value... | |||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ equity | 333,898,000 | 346,133,000 | 355,355,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||
net loss | -237,101,000 | -174,442,000 | -157,315,000 | -115,773,000 | -70,793,000 | -68,855,000 | -60,443,000 | -52,358,000 | -47,025,000 | -52,394,000 | -50,471,000 | -43,599,000 | -45,690,000 | -34,235,000 | -38,538,000 | -29,274,000 | -26,353,000 | -23,844,000 | -16,275,000 | -11,439,000 | ||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||
depreciation | 1,496,000 | 1,056,000 | 814,000 | 785,000 | 738,000 | 710,000 | 687,000 | 641,000 | 615,000 | 566,000 | 529,000 | 391,000 | 381,000 | 370,000 | 322,000 | 314,000 | 208,000 | 176,000 | 147,000 | 108,000 | 115,000 | 101,000 |
stock-based compensation expense | 43,419,000 | 19,024,000 | 17,659,000 | 17,736,000 | 14,153,000 | 14,092,000 | 12,812,000 | 10,306,000 | 9,845,000 | 9,820,000 | 9,453,000 | 9,104,000 | 7,307,000 | 7,086,000 | 6,508,000 | 6,238,000 | 4,516,000 | 4,550,000 | 4,289,000 | 3,701,000 | 1,878,000 | 1,296,000 |
amortization of premiums and discounts on marketable securities | -1,487,000 | -2,405,000 | -3,475,000 | -5,157,000 | -7,166,000 | -6,846,000 | -4,475,000 | -2,960,000 | -3,237,000 | -2,966,000 | -2,840,000 | -2,231,000 | -799,000 | -39,000 | 59,000 | 164,000 | 92,000 | 18,000 | 29,000 | 40,000 | ||
loss on disposal of property and equipment | ||||||||||||||||||||||
noncash operating lease costs | ||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||
prepaid and other assets | -2,551,000 | -14,522,000 | -8,129,000 | -4,816,000 | -9,584,000 | -2,528,000 | -3,009,000 | 5,207,000 | -7,133,000 | 1,491,000 | -3,374,000 | -2,991,000 | 1,829,000 | -2,080,000 | 3,144,000 | -1,260,000 | -3,903,000 | -491,000 | -384,000 | -1,668,000 | ||
accounts payable | 2,687,000 | 5,782,000 | ||||||||||||||||||||
accrued expenses and other liabilities | 23,711,000 | 35,140,000 | ||||||||||||||||||||
operating right-of-use assets and lease liabilities | -715,000 | |||||||||||||||||||||
deferred revenue | -859,000 | -2,339,000 | -3,847,000 | -1,573,000 | -2,973,000 | -2,336,000 | -2,045,000 | -2,961,000 | 67,295,000 | -1,842,000 | -1,247,000 | -1,219,000 | -1,884,000 | -1,230,000 | -1,084,000 | -922,000 | -610,000 | -1,282,000 | -1,240,000 | -1,312,000 | -980,000 | -800,000 |
net cash from operating activities | -169,773,000 | -156,173,000 | -199,666,000 | -124,829,000 | -99,871,000 | -65,615,000 | -65,004,000 | -70,380,000 | 16,501,000 | -36,791,000 | -49,807,000 | -48,967,000 | -39,189,000 | -31,959,000 | -35,546,000 | -29,574,000 | -26,215,000 | -20,782,000 | -28,135,000 | -19,681,000 | -13,073,000 | -9,113,000 |
capital expenditures | -7,640,000 | -712,000 | -3,343,000 | -2,849,000 | -1,147,000 | -1,704,000 | -531,000 | -915,000 | -863,000 | -923,000 | -622,000 | -1,658,000 | -1,102,000 | 107,000 | -1,322,000 | -1,621,000 | -760,000 | -900,000 | -239,000 | -186,000 | -1,065,000 | |
free cash flows | -177,413,000 | -156,885,000 | -203,009,000 | -127,678,000 | -101,018,000 | -67,319,000 | -65,535,000 | -71,295,000 | 15,638,000 | -37,714,000 | -50,429,000 | -50,625,000 | -40,291,000 | -31,852,000 | -36,868,000 | -27,836,000 | -21,542,000 | -29,035,000 | -19,920,000 | -13,259,000 | -10,178,000 | |
cash flows from investing activities | ||||||||||||||||||||||
purchases of marketable securities | -9,998,000 | -853,603,000 | -74,001,000 | -169,270,000 | -297,001,000 | -622,434,000 | -372,543,000 | -141,557,000 | -53,807,000 | -131,791,000 | -24,054,000 | -251,350,000 | -89,648,000 | -53,625,000 | -37,847,000 | -174,717,000 | ||||||
proceeds from maturities of marketable securities | 223,618,000 | 269,564,000 | 262,829,000 | 330,211,000 | ||||||||||||||||||
purchases of property and equipment | -5,511,000 | -712,000 | -3,343,000 | -3,753,000 | -3,916,000 | -1,704,000 | -531,000 | -915,000 | -863,000 | -923,000 | -622,000 | -1,820,000 | -850,000 | 107,000 | -1,322,000 | -758,000 | -1,707,000 | -800,000 | -708,000 | -525,000 | -237,000 | -845,000 |
tenant improvements capitalized to right-of-use assets | -891,000 | |||||||||||||||||||||
net cash from investing activities | 207,218,000 | -64,172,000 | -482,413,000 | -274,869,000 | -32,747,000 | 51,040,000 | -31,479,000 | 46,049,000 | -195,680,000 | -7,768,000 | 10,932,000 | -17,644,000 | -175,475,000 | -84,064,000 | -800,000 | 2,872,000 | -525,000 | -6,930,000 | -845,000 | |||
cash flows from financing activities | ||||||||||||||||||||||
proceeds from issuance of common stock in public offerings, net of issuance costs | -538,000 | -500,000 | 323,759,000 | 433,308,000 | 5,594,000 | 0 | 0 | 38,106,000 | 22,441,000 | |||||||||||||
proceeds from issuance of common stock in private placements, net of issuance costs and allocation to deferred revenues | ||||||||||||||||||||||
proceeds from issuance of pre-funded warrants in a private placement, net of issuance costs | 0 | 0 | -154,000 | 141,549,000 | ||||||||||||||||||
proceeds from the issuance of common stock under employee incentive equity plans | ||||||||||||||||||||||
payments for taxes related to net share settlement of equity awards | ||||||||||||||||||||||
net cash from financing activities | -5,086,000 | 850,366,000 | 3,773,000 | 1,937,000 | 13,724,000 | 342,464,000 | 446,724,000 | 389,445,000 | 31,891,000 | 40,000 | 38,972,000 | 22,961,000 | 243,654,000 | 39,620,000 | 38,784,000 | 24,113,000 | 20,714,000 | 155,172,000 | 413,000 | 17,000 | 450,000 | -1,346,000 |
effect of exchange rate on cash, cash equivalents and restricted cash | -1,000 | -16,000 | 115,000 | 39,000 | ||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 32,358,000 | 106,251,000 | -10,293,000 | 34,335,000 | -150,319,000 | -205,564,000 | 106,851,000 | 286,318,000 | 196,697,000 | -89,565,000 | 133,590,000 | -19,553,000 | -11,304,000 | |||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 0 | 0 | 222,663,000 | 0 | 0 | 0 | 185,377,000 | 0 | 0 | 0 | 340,647,000 | 0 | 0 | 0 | 320,699,000 | 0 | 0 | 0 | 321,713,000 | 0 | 0 |
cash, cash equivalents and restricted cash at end of period | 32,358,000 | 106,251,000 | -10,293,000 | 256,998,000 | -150,319,000 | -205,564,000 | 106,851,000 | 471,695,000 | 99,432,000 | -68,230,000 | 35,214,000 | 118,961,000 | 196,697,000 | 18,593,000 | -14,406,000 | 139,763,000 | -89,565,000 | 133,590,000 | -24,850,000 | 301,524,000 | -19,553,000 | -11,304,000 |
supplemental schedule of noncash investing and financing activities: | ||||||||||||||||||||||
right-of-use assets obtained in exchange for operating lease liabilities | 0 | 0 | 260,000 | 0 | ||||||||||||||||||
costs incurred, but not paid, in connection with purchases of property and equipment included in accounts payable and accrued expenses and other liabilities | -2,129,000 | |||||||||||||||||||||
tenant improvements capitalized to right-of-use assets within accounts payable and accrued expenses and other liabilities | ||||||||||||||||||||||
receivables from stock option exercises included in prepaid and other current assets | ||||||||||||||||||||||
gain on disposal of property and equipment | 0 | 0 | 0 | -16,000 | ||||||||||||||||||
non-cash operating lease costs | 1,027,000 | 821,000 | 824,000 | 821,000 | 824,000 | 828,000 | 734,000 | 732,000 | 688,000 | |||||||||||||
proceeds from issuance of common stock under employee incentive equity plans | 12,946,000 | 3,773,000 | 1,937,000 | 18,705,000 | 13,829,000 | 3,655,000 | 40,000 | 866,000 | 520,000 | |||||||||||||
proceeds from the issuance of common stock in a private placement, net of issuance costs | 0 | -259,000 | 238,647,000 | |||||||||||||||||||
costs incurred, but not paid, in connection with public offering included in accounts payable and accrued expenses and other liabilities | ||||||||||||||||||||||
tenant improvements capitalized to right-of-use assets within accounts payable and accrued expenses | ||||||||||||||||||||||
prepaid and other current assets | ||||||||||||||||||||||
accrued compensation | 5,631,000 | 9,151,000 | -14,578,000 | 5,415,000 | 5,030,000 | -6,539,000 | 3,170,000 | 4,638,000 | 518,000 | -5,181,000 | 3,443,000 | 3,060,000 | 446,000 | -4,699,000 | 2,787,000 | 2,850,000 | 558,000 | -407,000 | 1,020,000 | 813,000 | ||
operating lease liabilities | -961,000 | -958,000 | -944,000 | -933,000 | -932,000 | -887,000 | -916,000 | -818,000 | -820,000 | -774,000 | ||||||||||||
net cash from (used) in investing activities | 185,485,000 | 157,188,000 | ||||||||||||||||||||
costs incurred, but not paid, in connection with deferred financing costs included in accrued expenses and other liabilities | ||||||||||||||||||||||
costs incurred, but not paid, in connection with purchases of property and equipment included in accrued expenses and other liabilities | ||||||||||||||||||||||
accounts payable and accrued liabilities | -15,342,000 | 20,461,000 | 8,675,000 | 3,472,000 | 2,575,000 | 2,357,000 | 228,000 | -1,974,000 | 1,158,000 | 6,287,000 | 5,446,000 | 1,625,000 | 4,957,000 | 2,174,000 | 3,290,000 | -1,811,000 | 2,390,000 | 1,376,000 | 2,465,000 | |||
costs incurred, but not paid, in connection with deferred financing costs included in accounts payable and accrued liabilities | 29,000 | 123,000 | 413,000 | -29,000 | ||||||||||||||||||
costs incurred, but not paid, in connection with purchases of property and equipment included in accounts payable and accrued liabilities | 904,000 | 2,769,000 | 162,000 | -252,000 | 86,000 | 40,000 | -192,000 | 286,000 | 51,000 | -220,000 | ||||||||||||
net income | -102,257,000 | |||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||
maturities of marketable securities | 236,745,000 | 141,725,000 | 98,205,000 | 109,725,000 | 105,710,000 | 101,235,000 | 70,725,000 | 57,490,000 | 82,730,000 | 64,450,000 | 3,000,000 | 0 | ||||||||||
receivables from stock option exercises included in prepaid and other assets | -1,341,000 | 7,000 | ||||||||||||||||||||
other non-cash adjustments | ||||||||||||||||||||||
proceeds from issuance of common stock in a private placement, net of issuance costs and allocation to deferred revenues | ||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -68,230,000 | 35,214,000 | -221,686,000 | -14,406,000 | -180,936,000 | -20,189,000 | ||||||||||||||||
operating lease right-of-use assets and liabilities | -79,000 | -62,000 | 439,000 | 689,000 | 12,000 | 150,000 | 149,000 | 150,000 | 168,000 | 119,000 | ||||||||||||
payments on long-term debt | 0 | 0 | ||||||||||||||||||||
proceeds from issuance of series c convertible preferred stock, net of issuance costs | 0 | 0 | ||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||
cash paid for interest | 0 | 0 | ||||||||||||||||||||
costs incurred, but not paid, in connection with public offering included in accounts payable and accrued liabilities | ||||||||||||||||||||||
conversion of convertible preferred stock into common stock upon completion of initial public offering | 0 | 0 | ||||||||||||||||||||
proceeds from issuance of common stock in public offerings, gross | 40,533,000 | 39,465,000 | 24,848,000 | |||||||||||||||||||
payment of issuance costs related to public offerings | -1,216,000 | -1,184,000 | -745,000 | |||||||||||||||||||
proceeds from issuance of common stock under employee stock purchase plan | 0 | 391,000 | 0 | |||||||||||||||||||
proceeds from exercise of stock options | 303,000 | 4,000 | 10,000 | |||||||||||||||||||
payment of deferred financing costs | -63,000 | |||||||||||||||||||||
amortization of discounts and loan issuance costs | 0 | 0 | ||||||||||||||||||||
noncash interest expense | 0 | 0 | ||||||||||||||||||||
change in fair value of preferred warrant liability | 0 | 0 | ||||||||||||||||||||
proceeds from exercise of stock/unit options, net of repurchases | ||||||||||||||||||||||
distributions to members | ||||||||||||||||||||||
proceeds from issuance of convertible notes, net of issuance costs | ||||||||||||||||||||||
issuance of series c convertible preferred stock upon conversion of outstanding convertible notes | ||||||||||||||||||||||
reclassification of warrant liability to equity due to adjustment from preferred stock warrant to common stock warrant upon completion of initial public offering | 0 | 0 | ||||||||||||||||||||
proceeds from issuance of common stock in public offering, gross | ||||||||||||||||||||||
payment of issuance costs related to public offering | ||||||||||||||||||||||
proceeds from exercise of stock options, net of repurchases | 34,000 | 105,000 | 17,000 | |||||||||||||||||||
proceeds from issuance of common stock in initial public offering, gross | 0 | 0 | ||||||||||||||||||||
payment of issuance costs related to initial public offering | 0 | -1,346,000 | ||||||||||||||||||||
costs incurred, but not paid, in connection with initial public offering costs included in accounts payable and accrued liabilities | ||||||||||||||||||||||
deferred rent | ||||||||||||||||||||||
proceeds from long-term debt, net of issuance costs | ||||||||||||||||||||||
adjustments to reconcile net loss to net cash (used in) provided by operating activities: | ||||||||||||||||||||||
proceeds from exercise of stock options/units, net of repurchases | 0 | |||||||||||||||||||||
costs incurred, but not paid, in connection with ipo included in accounts payable and accrued liabilities |
