Rhythm Pharmaceuticals, Inc(NASDAQ:RYTM)
Rhythm Pharmaceuticals, Inc., a commercial-stage biopharmaceutical company, focuses on the development and commercialization of therapeutics for the treatment of rare genetic diseases of obesity. The company's lead product candidate is IMCIVREE, a potent melanocortin-4 receptor for the treatment of ...
Website: http://www.rhythmtx.com
Founded: 2008
Full Time Employees: 70
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | |||||||||||||||||||||||||||||||||||
product revenue | 60,112,000 | 57,253,000 | 51,298,000 | 48,502,000 | 37,718,000 | 41,830,000 | 33,251,000 | 29,078,000 | 25,967,000 | 24,234,000 | 22,504,000 | 19,221,000 | 11,469,000 | 8,790,000 | 4,284,000 | 2,312,000 | 1,498,000 | 1,817,000 | 1,028,000 | 274,000 | 35,000 | ||||||||||||||
license revenue | -5,014,000 | 6,754,000 | |||||||||||||||||||||||||||||||||
total revenues | 60,112,000 | 57,253,000 | 51,298,000 | 48,502,000 | 32,704,000 | 41,830,000 | 33,251,000 | 29,078,000 | 25,967,000 | 24,234,000 | 22,504,000 | 19,221,000 | |||||||||||||||||||||||
yoy | 83.81% | 36.87% | 54.28% | 66.80% | 25.94% | 72.61% | 47.76% | 51.28% | |||||||||||||||||||||||||||
qoq | 4.99% | 11.61% | 5.76% | 48.31% | -21.82% | 25.80% | 14.35% | 11.98% | 7.15% | 7.69% | 17.08% | ||||||||||||||||||||||||
costs and expenses: | |||||||||||||||||||||||||||||||||||
cost of sales | 7,157,000 | 4,802,000 | 5,499,000 | 5,543,000 | 3,648,000 | 3,787,000 | 3,828,000 | 2,947,000 | 2,807,000 | 3,233,000 | 2,412,000 | 2,236,000 | 1,421,000 | 1,028,000 | 497,000 | 378,000 | 230,000 | 236,000 | 222,000 | 137,000 | 4,000 | ||||||||||||||
research and development | 41,725,000 | 42,033,000 | 46,027,000 | 42,308,000 | 36,973,000 | 41,168,000 | 37,931,000 | 30,194,000 | 128,665,000 | 29,892,000 | 33,570,000 | 33,543,000 | 37,945,000 | 23,548,000 | 21,116,000 | 31,456,000 | 32,510,000 | 31,574,000 | 27,539,000 | 25,104,000 | 19,911,000 | 21,954,000 | 22,995,000 | 22,997,000 | 22,504,000 | 24,809,000 | 26,572,000 | 35,308,000 | 22,761,000 | 18,762,000 | 10,705,000 | 8,584,000 | 12,286,000 | 6,653,000 | 5,971,000 |
selling, general, and administrative | 63,591,000 | 57,481,000 | 52,425,000 | 45,947,000 | 39,087,000 | 38,130,000 | 35,377,000 | 36,415,000 | 34,382,000 | 32,374,000 | 30,475,000 | 30,046,000 | 24,634,000 | 26,317,000 | 21,938,000 | 22,328,000 | 21,449,000 | 20,996,000 | 17,507,000 | 15,465,000 | 14,518,000 | 13,119,000 | 11,289,000 | 8,921,000 | 12,796,000 | 9,415,000 | 10,535,000 | 8,841,000 | 7,759,000 | 8,389,000 | 8,539,000 | 6,437,000 | 4,715,000 | ||
total costs and expenses | 112,473,000 | 104,316,000 | 103,951,000 | 93,798,000 | 79,708,000 | 83,085,000 | 77,136,000 | 69,556,000 | 165,854,000 | 65,499,000 | 66,457,000 | 65,825,000 | 64,000,000 | 50,893,000 | 43,551,000 | 54,162,000 | 54,189,000 | 52,806,000 | 45,268,000 | 40,706,000 | 34,433,000 | ||||||||||||||
income from operations | -52,361,000 | -47,063,000 | -52,653,000 | -45,296,000 | -47,004,000 | -41,255,000 | -43,885,000 | -40,478,000 | -139,887,000 | -41,265,000 | -43,953,000 | -46,604,000 | -52,531,000 | -42,103,000 | -39,267,000 | -45,096,000 | -52,691,000 | -50,989,000 | -44,240,000 | -40,432,000 | -34,398,000 | -35,073,000 | -34,284,000 | -31,918,000 | -35,300,000 | -34,224,000 | -37,107,000 | -44,149,000 | -30,520,000 | -27,151,000 | -19,244,000 | -15,021,000 | -17,001,000 | -10,983,000 | -8,286,000 |
yoy | 11.40% | 14.08% | 19.98% | 11.90% | -66.40% | -0.02% | -0.15% | -13.14% | 166.29% | -1.99% | 11.93% | 3.34% | -0.30% | -17.43% | -11.24% | 11.54% | 53.18% | 45.38% | 29.04% | 26.67% | -2.56% | 2.48% | -7.61% | -27.70% | 15.66% | 26.05% | 92.82% | 193.92% | 79.52% | 147.21% | 132.25% | ||||
qoq | 11.26% | -10.62% | 16.24% | -3.63% | 13.94% | -5.99% | 8.42% | -71.06% | 239.00% | -6.12% | -5.69% | -11.28% | 24.77% | 7.22% | -12.93% | -14.41% | 3.34% | 15.26% | 9.42% | 17.54% | -1.92% | 2.30% | 7.41% | -9.58% | 3.14% | -7.77% | -15.95% | 44.66% | 12.41% | 41.09% | 28.11% | -11.65% | 54.79% | 32.55% | |
operating margin % | -87.11% | -82.20% | -102.64% | -93.39% | -143.73% | -98.63% | -131.98% | -139.20% | -538.71% | -170.28% | -195.31% | -242.46% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
other income: | |||||||||||||||||||||||||||||||||||
other income | -1,704,000 | 57,000 | 274,000 | 1,576,000 | -644,000 | -195,000 | 1,088,000 | 302,000 | 524,000 | 559,000 | -159,000 | -17,000 | 100,000,000 | ||||||||||||||||||||||
interest expense | -4,583,000 | -4,615,000 | -4,742,000 | -5,817,000 | -5,409,000 | -5,447,000 | -5,242,000 | -4,603,000 | -4,755,000 | -4,550,000 | -3,149,000 | -3,303,000 | -3,061,000 | -3,011,000 | -2,144,000 | ||||||||||||||||||||
interest income | 3,554,000 | 4,085,000 | 4,328,000 | 3,242,000 | 3,639,000 | 3,515,000 | 4,054,000 | 4,097,000 | 3,046,000 | 3,819,000 | 3,466,000 | 3,221,000 | 3,440,000 | 3,041,000 | 920,000 | 95,000 | -73,000 | 134,000 | 138,000 | 21,000 | 154,000 | 176,000 | 466,000 | 801,000 | 1,136,000 | 1,268,000 | 1,104,000 | 1,353,000 | 1,546,000 | 1,644,000 | 1,558,000 | 609,000 | 542,000 | 452,000 | 51,000 |
total other income | -2,733,000 | -473,000 | -140,000 | -2,127,000 | -100,000 | 8,696,000 | -1,185,000 | -172,000 | 158,000 | -99,000 | 352,000 | -390,000 | -1,594,000 | 95,000 | -73,000 | 134,000 | 138,000 | 21,000 | 100,154,000 | 176,000 | 466,000 | 801,000 | 1,136,000 | ||||||||||||
income before income taxes | -55,094,000 | -47,536,000 | -52,793,000 | -46,295,000 | -49,418,000 | -43,382,000 | -43,985,000 | -31,782,000 | -141,072,000 | ||||||||||||||||||||||||||
provision for income taxes | 545,000 | -31,000 | 111,000 | 337,000 | 80,000 | -90,000 | -344,000 | 479,000 | 300,000 | 196,000 | 368,000 | 1,997,250 | -8,995,000 | -5,022,000 | 22,006,000 | ||||||||||||||||||||
net income | -55,639,000 | -47,505,000 | -52,904,000 | -46,632,000 | -49,498,000 | -43,292,000 | -43,641,000 | -32,261,000 | -141,372,000 | -41,633,000 | -44,163,000 | -46,703,000 | -52,179,000 | -42,493,000 | -40,861,000 | -45,001,000 | -52,764,000 | -42,866,000 | -35,107,000 | -35,389,000 | 43,750,000 | -34,897,000 | -33,818,000 | -31,117,000 | -34,164,000 | ||||||||||
yoy | 12.41% | 9.73% | 21.23% | 44.55% | -64.99% | 3.98% | -1.18% | -30.92% | 170.94% | -2.02% | 8.08% | 3.78% | -1.11% | -0.87% | 16.39% | 27.16% | -220.60% | 22.84% | 3.81% | 13.73% | -228.06% | ||||||||||||||
qoq | 17.12% | -10.21% | 13.45% | -5.79% | 14.34% | -0.80% | 35.27% | -77.18% | 239.57% | -5.73% | -5.44% | -10.49% | 22.79% | 3.99% | -9.20% | -14.71% | 23.09% | 22.10% | -0.80% | -180.89% | -225.37% | 3.19% | 8.68% | -8.92% | |||||||||||
net income margin % | -92.56% | -82.97% | -103.13% | -96.14% | -151.35% | -103.50% | -131.25% | -110.95% | -544.43% | -171.80% | -196.25% | -242.98% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% |
accrued dividends on convertible preferred stock | -1,104,000 | -1,332,000 | -1,375,000 | -1,349,000 | -1,322,000 | -1,339,000 | -1,329,000 | -1,302,000 | |||||||||||||||||||||||||||
net loss attributable to common stockholders | -56,743,000 | -48,837,000 | -54,279,000 | -47,981,000 | -50,820,000 | -44,631,000 | -44,970,000 | -33,563,000 | -32,956,000 | -36,003,000 | -42,796,000 | -28,974,000 | -25,507,000 | -17,686,000 | -14,412,000 | -16,459,000 | -10,619,000 | -11,429,000 | |||||||||||||||||
net income per share | -0.83 | -0.73 | -0.82 | -0.75 | -0.81 | -0.72 | -0.73 | -0.55 | -2.35 | -0.7 | -0.76 | -0.82 | -0.92 | -0.74 | -0.79 | -0.86 | -0.7 | -0.79 | -0.77 | -0.71 | -0.78 | -0.73 | -1.04 | -1.24 | -0.84 | ||||||||||
weighted-average common shares outstanding, basic and diluted | 67,974,193 | 64,984,361 | 66,261,055 | 63,684,359 | 63,059,165 | 60,995,204 | 61,219,918 | 61,011,824 | 60,143,558 | 57,673,128 | 57,874,960 | 56,867,662 | 56,708,975 | 52,120,701 | 51,400,922 | 49,600,294 | 50,246,303 | 44,127,220 | 44,142,334 | 44,098,860 | 44,049,843 | 36,422,450 | 34,541,765 | 34,452,661 | 34,417,189 | 31,004,047,000 | 34,256,519,000 | 27,960,664,000 | 27,284,140,000 | 13,267,960,000 | 6,404,254,000 | ||||
other comprehensive income: | |||||||||||||||||||||||||||||||||||
foreign currency translation adjustment | 1,784 | 11 | 834 | -2,104 | -2 | 977 | -602 | -302 | -71 | -189 | 76 | -48 | 21 | ||||||||||||||||||||||
unrealized gain, net on marketable securities | -544 | 96.25 | 488 | -244 | 436 | -175 | 40 | 65 | 247 | 267 | |||||||||||||||||||||||||
comprehensive loss | -54,399 | -48,707 | -52,957 | -50,178 | -50,832 | -44,067 | -44,957 | -33,999 | -141,687 | -41,386 | -44,262 | -46,711 | -52,093 | -42,246 | -40,294 | -42,760 | -35,107 | -35,086 | -34,210 | -30,550 | -34,101 | ||||||||||||||
gain on settlement of forward contract | 8,900,000 | ||||||||||||||||||||||||||||||||||
other comprehensive loss: | |||||||||||||||||||||||||||||||||||
total other (expense) | -999,000 | -2,414,000 | |||||||||||||||||||||||||||||||||
unrealized (loss), net on marketable securities | -93 | -10 | |||||||||||||||||||||||||||||||||
unrealized gain, net on marketable securities, net of tax | -412 | 615 | -134 | ||||||||||||||||||||||||||||||||
loss before taxes | -35,669,250 | -43,795,000 | -34,656,500 | -40,861,000 | -4,689,250 | -44,102,000 | |||||||||||||||||||||||||||||
reclassification of losses on rarestone equity into net loss | 300 | ||||||||||||||||||||||||||||||||||
other expense | -27,000 | -92,500 | -370,000 | ||||||||||||||||||||||||||||||||
income before taxes | -45,001,000 | -52,764,000 | -40,411,000 | 65,756,000 | |||||||||||||||||||||||||||||||
net income per share | -0.83 | -0.73 | -0.82 | -0.75 | -0.81 | -0.72 | -0.73 | -0.55 | -2.35 | -0.7 | -0.76 | -0.82 | -0.92 | -0.74 | -0.79 | -0.86 | -0.7 | -0.79 | -0.77 | -0.71 | -0.78 | -0.73 | -1.04 | -1.24 | -0.84 | ||||||||||
basic | -0.89 | -1.05 | -0.7 | 0.92 | |||||||||||||||||||||||||||||||
diluted | -0.89 | -1.05 | -0.7 | 0.9 | |||||||||||||||||||||||||||||||
weighted-average common shares outstanding | |||||||||||||||||||||||||||||||||||
basic | 50,398,003 | 50,326,627 | 50,209,484 | 47,638,565 | |||||||||||||||||||||||||||||||
diluted | 50,398,003 | 50,326,627 | 50,209,484 | 48,501,697 | |||||||||||||||||||||||||||||||
unrealized income on marketable securities and other long-term assets | -277 | ||||||||||||||||||||||||||||||||||
comprehensive income | -45,278 | -53,392 | -35,310 | 43,643 | |||||||||||||||||||||||||||||||
unrealized loss on marketable securities | -628 | ||||||||||||||||||||||||||||||||||
unrealized gain on marketable securities | 106 | 79 | -107 | -189 | -392 | 567 | 63 | ||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||
total operating expenses | 35,073,000 | 34,284,000 | 31,918,000 | 35,300,000 | 34,224,000 | 37,107,000 | 44,149,000 | 30,520,000 | 27,151,000 | 19,244,000 | 15,021,000 | 17,001,000 | 10,983,000 | 8,286,000 | |||||||||||||||||||||
total other income: | 1,000,750 | 1,104,000 | 1,353,000 | 1,546,000 | 1,644,000 | 1,558,000 | 609,000 | 542,000 | 452,000 | -1,730,000 | |||||||||||||||||||||||||
net loss and comprehensive loss | -26,943,250 | -36,003,000 | -42,796,000 | -28,974,000 | -25,507,000 | -17,686,000 | -14,412,000 | -16,459,000 | -10,531,000 | -10,016,000 | |||||||||||||||||||||||||
revaluation of series a investor instrument and series a investor right/obligation | |||||||||||||||||||||||||||||||||||
net loss attributable to common stockholders per common share, basic and diluted | -760 | -520 | -520 | -600 | 190 | -1,780 | |||||||||||||||||||||||||||||
general and administrative | 1,297,000 | 2,315,000 | |||||||||||||||||||||||||||||||||
revaluation of series a investor instrument | -465,750 | -1,781,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||
cash and cash equivalents | 62,137,000 | 54,301,000 | 52,078,000 | 135,586,000 | 106,095,000 | 89,137,000 | 47,521,000 | 161,669,000 | 53,428,000 | 60,081,000 | 64,593,000 | 115,684,000 | 109,661,000 | 127,677,000 | 185,087,000 | 113,207,000 | 78,537,000 | 59,248,000 | 92,372,000 | 69,339,000 | 87,271,000 | 100,854,000 | 67,670,000 | 59,091,000 | 55,776,000 | 62,294,000 | 71,680,000 | 63,118,000 | 42,020,000 | 49,542,000 | 58,247,000 | 210,484,000 | 43,167,000 | 34,236,000 | 27,914,000 |
short-term investments | 278,488,000 | 334,648,000 | 363,974,000 | 155,444,000 | 208,393,000 | 231,428,000 | 250,869,000 | 157,461,000 | 147,771,000 | 215,765,000 | 234,667,000 | 137,918,000 | 184,921,000 | 205,611,000 | 162,708,000 | 122,389,000 | 162,427,000 | 235,607,000 | 235,982,000 | 298,815,000 | 317,479,000 | 71,938,000 | 134,114,000 | 169,535,000 | 201,648,000 | 230,165,000 | 90,755,000 | 132,049,000 | 179,503,000 | 202,519,000 | 214,139,000 | 77,070,000 | 93,286,000 | 113,846,000 | 2,501,000 |
accounts receivable | 34,192,000 | 26,081,000 | 33,034,000 | 26,122,000 | 17,825,000 | 18,512,000 | 19,306,000 | 17,598,000 | 14,695,000 | 14,867,000 | 14,541,000 | 13,831,000 | 8,117,000 | 6,224,000 | 3,328,000 | 1,707,000 | 862,000 | 1,025,000 | |||||||||||||||||
inventory | 28,651,000 | 25,753,000 | 22,107,000 | 18,872,000 | 19,316,000 | 18,741,000 | 13,895,000 | 11,994,000 | 8,507,000 | 8,624,000 | 7,762,000 | 6,178,000 | 5,487,000 | 2,917,000 | |||||||||||||||||||||
prepaid expenses and other current assets | 26,622,000 | 26,133,000 | 23,609,000 | 24,656,000 | 17,659,000 | 16,382,000 | 8,750,000 | 8,644,000 | 11,352,000 | 8,931,000 | 7,638,000 | 10,267,000 | 9,652,000 | 11,807,000 | 10,751,000 | 12,029,000 | 11,623,000 | 12,507,000 | 7,282,000 | 10,300,000 | 7,384,000 | 8,876,000 | 8,130,000 | 9,193,000 | 10,436,000 | 9,945,000 | 8,442,000 | 8,334,000 | 8,646,000 | 6,628,000 | 4,152,000 | 3,217,000 | 1,961,000 | 2,589,000 | 1,621,000 |
total current assets | 430,090,000 | 466,916,000 | 494,802,000 | 360,680,000 | 369,288,000 | 374,200,000 | 340,341,000 | 357,366,000 | 235,753,000 | 308,268,000 | 329,201,000 | 283,878,000 | 317,838,000 | 354,236,000 | 361,874,000 | 249,332,000 | 253,449,000 | 308,387,000 | 335,636,000 | 378,454,000 | 412,134,000 | 181,668,000 | 209,914,000 | 237,819,000 | 267,860,000 | 302,404,000 | 170,877,000 | 203,501,000 | 230,169,000 | 258,689,000 | 276,538,000 | 290,771,000 | 138,414,000 | 150,671,000 | 32,036,000 |
property and equipment | 1,065,000 | 1,104,000 | 237,000 | 297,000 | 462,000 | 632,000 | 801,000 | 973,000 | 1,149,000 | 1,341,000 | 1,545,000 | 1,773,000 | 2,001,000 | 2,197,000 | 2,426,000 | 2,559,000 | 2,722,000 | 2,813,000 | 2,956,000 | 3,051,000 | 3,006,000 | 3,195,000 | 3,289,000 | 3,331,000 | 3,504,000 | 3,671,000 | 3,862,000 | 3,901,000 | 2,757,000 | ||||||
right-of-use asset | 2,936,000 | 3,049,000 | 3,158,000 | 3,262,000 | 3,367,000 | 3,477,000 | 3,588,000 | 3,696,000 | 670,000 | 781,000 | 888,000 | 990,000 | 1,088,000 | 1,182,000 | 1,273,000 | 1,359,000 | 1,442,000 | 1,522,000 | 1,598,000 | 1,671,000 | 1,741,000 | 1,807,000 | 1,871,000 | 1,932,000 | 1,989,000 | 2,045,000 | 2,097,000 | 3,085,000 | 3,174,000 | ||||||
intangible assets | 5,106,000 | 5,319,000 | 5,533,000 | 5,747,000 | 5,960,000 | 6,174,000 | 6,388,000 | 6,601,000 | 6,815,000 | 7,028,000 | 7,242,000 | 7,456,000 | 7,669,000 | 7,883,000 | 8,097,000 | 8,311,000 | 8,527,000 | 4,658,000 | 4,772,000 | 4,886,000 | 5,000,000 | ||||||||||||||
restricted cash | 601,000 | 522,000 | 671,000 | 527,000 | 464,000 | 464,000 | 462,000 | 460,000 | 460,000 | 328,000 | 328,000 | 328,000 | 328,000 | 328,000 | 328,000 | 328,000 | 328,000 | 328,000 | 328,000 | 328,000 | 328,000 | 403,000 | 403,000 | 403,000 | 403,000 | 403,000 | 402,000 | 401,000 | 402,000 | 401,000 | 251,000 | 250,000 | 250,000 | 225,000 | 225,000 |
other long-term assets | 2,518,000 | 3,286,000 | 2,473,000 | 2,220,000 | 7,144,000 | 7,326,000 | 11,992,000 | 12,750,000 | 13,804,000 | 14,999,000 | 14,995,000 | 15,518,000 | 16,754,000 | 16,655,000 | 15,616,000 | 15,786,000 | 18,356,000 | 11,815,000 | 10,533,000 | ||||||||||||||||
total assets | 442,316,000 | 480,196,000 | 506,874,000 | 372,733,000 | 386,685,000 | 392,273,000 | 363,572,000 | 381,846,000 | 258,651,000 | 332,745,000 | 354,199,000 | 309,943,000 | 345,678,000 | 382,481,000 | 389,614,000 | 277,675,000 | 284,824,000 | 329,523,000 | 355,823,000 | 388,390,000 | 422,209,000 | 187,073,000 | 215,477,000 | 243,485,000 | 273,756,000 | 308,523,000 | 177,533,000 | 210,888,000 | 236,502,000 | 260,210,000 | 277,728,000 | 291,749,000 | 139,443,000 | 151,736,000 | 34,804,000 |
liabilities, convertible preferred stock and stockholders’ equity | |||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||
accounts payable | 12,299,000 | 13,947,000 | 13,631,000 | 15,982,000 | 11,912,000 | 12,328,000 | 4,887,000 | 4,543,000 | 7,550,000 | 4,885,000 | 3,839,000 | 8,383,000 | 13,347,000 | 4,797,000 | 4,933,000 | 6,012,000 | 12,010,000 | 5,737,000 | 4,614,000 | 5,009,000 | 9,147,000 | 4,900,000 | 3,793,000 | 4,761,000 | 5,932,000 | 10,415,000 | 7,745,000 | 6,565,000 | 3,992,000 | 7,640,000 | 208,000 | 3,312,000 | 2,456,000 | 2,427,000 | 2,271,000 |
accrued expenses and other current liabilities | 80,045,000 | 83,855,000 | 84,456,000 | 69,185,000 | 59,314,000 | 62,658,000 | 54,797,000 | 48,077,000 | 44,531,000 | 48,262,000 | 44,271,000 | 35,708,000 | 30,549,000 | 32,894,000 | 25,741,000 | 35,605,000 | 25,199,000 | 30,084,000 | 18,265,000 | 11,880,000 | 7,150,000 | 12,559,000 | 11,536,000 | 9,640,000 | 11,277,000 | 13,530,000 | 17,005,000 | 19,146,000 | 8,373,000 | 5,942,000 | 7,595,000 | 3,849,000 | 3,038,000 | 4,210,000 | 3,108,000 |
lease liability | 676,000 | 650,000 | 624,000 | 510,000 | 224,000 | 816,000 | 793,000 | 770,000 | 748,000 | 726,000 | 705,000 | 684,000 | 664,000 | 644,000 | 625,000 | 606,000 | 588,000 | 570,000 | 553,000 | 535,000 | 519,000 | 503,000 | 487,000 | 472,000 | 457,000 | 379,000 | 202,000 | ||||||||
deferred revenue | 48,000 | 194,000 | 1,286,000 | 1,286,000 | 1,286,000 | 1,286,000 | 1,286,000 | 1,286,000 | 1,286,000 | 1,428,000 | 1,434,000 | 1,760,000 | 2,309,000 | ||||||||||||||||||||||
deferred royalty obligation, current | 10,130,000 | 7,296,000 | 5,556,000 | 3,778,000 | 1,590,000 | 1,541,000 | |||||||||||||||||||||||||||||
total current liabilities | 103,198,000 | 105,942,000 | 104,267,000 | 129,455,000 | 111,823,000 | 115,517,000 | 97,605,000 | 54,722,000 | 54,160,000 | 55,203,000 | 50,144,000 | 46,103,000 | 46,029,000 | 39,809,000 | 33,098,000 | 44,570,000 | 47,274,000 | 43,427,000 | 23,467,000 | 17,459,000 | 16,850,000 | 17,994,000 | 15,848,000 | 14,904,000 | 17,696,000 | 24,417,000 | 25,207,000 | 26,090,000 | 12,567,000 | 13,582,000 | 7,803,000 | 7,247,000 | 5,579,000 | 6,720,000 | 5,460,000 |
long-term liabilities: | |||||||||||||||||||||||||||||||||||
deferred royalty obligation | 98,339,000 | 100,886,000 | 103,409,000 | 106,014,000 | 107,934,000 | 108,269,000 | 109,241,000 | 108,372,000 | 107,368,000 | 106,143,000 | 104,699,000 | 79,347,000 | 77,520,000 | 75,810,000 | 72,961,000 | 34,273,000 | |||||||||||||||||||
lease liability, non-current | 3,163,000 | 3,342,000 | 3,515,000 | 3,681,000 | 3,839,000 | 3,938,000 | 4,030,000 | 3,301,000 | 284,000 | 490,000 | |||||||||||||||||||||||||
total liabilities | 204,700,000 | 210,170,000 | 211,191,000 | 239,150,000 | 223,596,000 | 227,724,000 | 210,876,000 | 202,351,000 | 197,070,000 | 162,986,000 | 156,725,000 | 127,658,000 | 125,915,000 | 118,219,000 | 108,419,000 | 82,047,000 | 49,055,000 | 45,372,000 | 33,560,000 | 36,701,000 | 41,262,000 | 20,545,000 | 18,540,000 | 17,732,000 | 20,655,000 | 27,503,000 | 28,418,000 | 29,421,000 | 16,013,000 | 13,954,000 | 8,091,000 | 7,432,000 | 5,785,000 | 6,948,000 | 5,710,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||
series a convertible preferred stock, 0.001 par value: 150,000 shares authorized; 115,000 and 132,500 shares issued and outstanding at march 31, 2026 and december 31, 2025, respectively. liquidation preference of 115,000 and 132,500 as of march 31, 2026, and december 31, 2025, respectively. | 114,710,000 | ||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 9,850,000 shares authorized; no shares issued and outstanding at march 31, 2026 and december 31, 2025 | |||||||||||||||||||||||||||||||||||
common stock | 69,000 | 67,000 | 67,000 | 64,000 | 62,000 | 61,000 | 61,000 | 60,000 | 60,000 | 59,000 | 59,000 | 57,000 | 56,000 | 56,000 | 56,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 35,000 | 34,000 | 34,000 | 34,000 | 34,000 | 34,000 | 27,000 | 27,000 | 2,000 |
additional paid-in capital | 1,529,909,000 | 1,491,675,000 | 1,454,048,000 | 1,241,744,000 | 1,223,772,000 | 1,177,045,000 | 1,123,768,000 | 1,108,269,000 | 1,097,810,000 | 1,064,302,000 | 1,050,631,000 | 991,182,000 | 981,950,000 | 974,356,000 | 949,043,000 | 823,188,000 | 818,051,000 | 813,041,000 | 808,265,000 | 802,584,000 | 796,532,000 | 625,762,000 | 621,085,000 | 615,691,000 | 612,552,000 | 606,307,000 | 441,455,000 | 437,805,000 | 434,031,000 | 430,824,000 | 428,698,000 | 425,406,000 | 260,342,000 | 255,013,000 | 47,784,000 |
accumulated other comprehensive income | 444,000 | -796,000 | -39,000 | -604,000 | -617,000 | -181,000 | 134,000 | -1,000 | 21,000 | 21,000 | -58,000 | 49,000 | 238,000 | 630,000 | |||||||||||||||||||||
accumulated deficit | -1,407,516,000 | -1,351,877,000 | -1,304,372,000 | -1,251,468,000 | -1,204,836,000 | -1,155,338,000 | -1,112,010,000 | -1,068,369,000 | -1,036,108,000 | -894,736,000 | -853,103,000 | -808,940,000 | -762,237,000 | -710,058,000 | -667,565,000 | -626,704,000 | -581,703,000 | -528,939,000 | -486,073,000 | -450,966,000 | -415,577,000 | -459,327,000 | -424,430,000 | -390,612,000 | -359,495,000 | -325,331,000 | -292,375,000 | -256,372,000 | -213,576,000 | -184,602,000 | -159,095,000 | -141,123,000 | -126,711,000 | -110,252,000 | -99,721,000 |
total stockholders’ equity | 122,906,000 | 139,069,000 | 148,817,000 | -11,908,000 | 18,947,000 | 21,729,000 | 11,215,000 | 39,343,000 | 61,581,000 | 169,759,000 | 197,474,000 | 182,285,000 | 219,763,000 | 264,262,000 | 281,195,000 | 195,628,000 | 235,769,000 | 284,151,000 | 322,263,000 | 351,689,000 | 380,947,000 | 166,528,000 | 196,937,000 | 225,753,000 | 253,101,000 | 281,020,000 | 149,115,000 | 181,467,000 | 220,489,000 | 246,256,000 | 269,637,000 | 284,317,000 | 133,658,000 | 144,788,000 | -51,856,000 |
total liabilities, convertible preferred stock and stockholders’ equity | 442,316,000 | 480,196,000 | 506,874,000 | 372,733,000 | 386,685,000 | 392,273,000 | 363,572,000 | 381,846,000 | 260,210,000 | 277,728,000 | 291,749,000 | 139,443,000 | 151,736,000 | 34,804,000 | |||||||||||||||||||||
other current liability - lg chem | 40,000,000 | 38,783,000 | 37,704,000 | 36,635,000 | |||||||||||||||||||||||||||||||
derivative liability | 360,000 | 660,000 | 1,150,000 | 1,190,000 | 1,320,000 | 1,290,000 | 1,340,000 | 920,000 | 1,590,000 | ||||||||||||||||||||||||||
series a convertible preferred stock, 0.001 par value: 150,000 shares authorized; 132,500 and 150,000 shares issued and outstanding at december 31, 2025 and december 31, 2024, respectively. liquidation preference of 132,500 and 150,000 as of december 31, 2025, and december 31, 2024, respectively. | 130,957,000 | ||||||||||||||||||||||||||||||||||
series a convertible preferred stock, 0.001 par value: 150,000 shares authorized; 150,000 and 150,000 shares issued and outstanding at september 30, 2025 and december 31, 2024, respectively. liquidation preference of 150,000 as of september 30, 2025. | 146,866,000 | ||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at september 30, 2025 and december 31, 2024 | |||||||||||||||||||||||||||||||||||
accumulated other comprehensive | -926,000 | -2,248,000 | -51,000 | ||||||||||||||||||||||||||||||||
series a convertible preferred stock, 0.001 par value: 150,000 shares authorized; 150,000 and 150,000 shares issued and outstanding at june 30, 2025 and december 31, 2024, respectively. liquidation preference of 150,000 as of june 30, 2025. | 145,491,000 | ||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at june 30, 2025 and december 31, 2024 | |||||||||||||||||||||||||||||||||||
series a convertible preferred stock, 0.001 par value: 150,000 shares authorized; 150,000 and 150,000 shares issued and outstanding at march 31, 2025 and december 31, 2024, respectively. liquidation preference of 150,000 as of march 31, 2025. | 144,142,000 | ||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at march 31, 2025 and december 31, 2024 | |||||||||||||||||||||||||||||||||||
series a convertible preferred stock, 0.001 par value: 150,000 shares authorized; 150,000 and 0 shares issued and outstanding at december 31, 2024 and december 31, 2023, respectively. liquidation preference of 150,000 as of december 31, 2024. | 142,820,000 | ||||||||||||||||||||||||||||||||||
series a convertible preferred stock, 0.001 par value: 150,000 shares authorized; 150,000 and 0 shares issued and outstanding at september 30, 2024 and december 31, 2023, respectively. liquidation preference of 150,000 as of september 30, 2024. | 141,481,000 | ||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at september 30, 2024 and december 31, 2023 | |||||||||||||||||||||||||||||||||||
other long-term liabilities | 35,596,000 | 34,598,000 | |||||||||||||||||||||||||||||||||
series a convertible preferred stock, 0.001 par value: 150,000 shares authorized; 150,000 and 0 shares issued and outstanding at june 30, 2024 and december 31, 2023, respectively. liquidation preference of 150,000 as of june 30, 2024. | 140,152,000 | ||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at june 30, 2024 and december 31, 2023 | |||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at march 31, 2024 and december 31, 2023 | |||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 258,651,000 | 332,745,000 | 354,199,000 | 309,943,000 | 345,678,000 | 382,481,000 | 389,614,000 | 277,675,000 | 284,824,000 | 329,523,000 | 355,823,000 | 388,390,000 | 422,209,000 | 187,073,000 | 215,477,000 | 243,485,000 | 273,756,000 | 308,523,000 | 177,533,000 | 210,888,000 | 236,502,000 | ||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at december 31, 2023 and december 31, 2022 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at september 30, 2023 and december 31, 2022 | |||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -113,000 | -14,000 | -6,000 | -92,000 | -339,000 | -906,000 | -629,000 | ||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at june 30, 2023 and december 31, 2022 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at march 31, 2023 and december 31, 2022 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at december 31, 2022 and december 31, 2021 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at september 30, 2022 and december 31, 2021 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at june 30, 2022 and december 31, 2021 | |||||||||||||||||||||||||||||||||||
contract liability | 9,440,000 | 7,000,000 | |||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at march 31, 2022 and december 31, 2021 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at december 31, 2021 and december 31, 2020 | |||||||||||||||||||||||||||||||||||
deferred tax liability | 7,989,000 | 16,984,000 | 22,006,000 | ||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at september 30, 2021 and december 31, 2020 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at june 30, 2021 and december 31, 2020 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at march 31, 2021 and december 31, 2020 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at december 31, 2020 and december 31, 2019 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at september 30, 2020 and december 31, 2019 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at june 30, 2020 and december 31, 2019 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at march 31, 2020 and december 31, 2019, respectively | |||||||||||||||||||||||||||||||||||
deferred rent | 86,000 | 85,000 | 83,000 | 81,000 | |||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at december 31, 2019 and 2018 | |||||||||||||||||||||||||||||||||||
deferred issuance costs | 295,000 | 1,698,000 | |||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at september 30, 2019 and december 31, 2018, respectively | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at june 30, 2019 and december 31, 2018, respectively | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at march 31, 2019 and december 31, 2018, respectively | |||||||||||||||||||||||||||||||||||
property, plant and equipment | 1,120,000 | 939,000 | 728,000 | 779,000 | 840,000 | 845,000 | |||||||||||||||||||||||||||||
preferred stock: | |||||||||||||||||||||||||||||||||||
convertible preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at december 31, 2018 and december 31, 2017, respectively | |||||||||||||||||||||||||||||||||||
convertible preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at september 30, 2018 and december 31, 2017, respectively | |||||||||||||||||||||||||||||||||||
convertible preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at june 30, 2018 and december 31, 2017, respectively | |||||||||||||||||||||||||||||||||||
convertible preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at march 31, 2018 and december 31, 2017, respectively | |||||||||||||||||||||||||||||||||||
due to related party | |||||||||||||||||||||||||||||||||||
series a convertible preferred stock, 0.001 par value: 10,000,000 shares authorized; no shares issued and outstanding at december 31, 2017 and 40,000,000 shares issued and outstanding at december 31, 2016; | |||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||
series a convertible preferred stock, 1.00 par value: 80,950,000 shares authorized; 80,949,999 shares issued and outstanding at september 30, 2017 and 40,000,000 shares issued and outstanding at december 31, 2016; | 80,950,000 | ||||||||||||||||||||||||||||||||||
series a-1 convertible junior preferred stock, 0.001 par value... | 79,000 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||||||||||||
net loss | -55,639,000 | -47,505,000 | -52,904,000 | -46,632,000 | -49,498,000 | -43,292,000 | -43,677,000 | -32,261,000 | -141,372,000 | -41,633,000 | -44,163,000 | -46,703,000 | -52,179,000 | -42,493,000 | -42,866,000 | -34,897,000 | -33,818,000 | -31,117,000 | -34,164,000 | -32,956,000 | -36,003,000 | -42,796,000 | -28,974,000 | -25,507,000 | -17,686,000 | -14,412,000 | -16,459,000 | -10,531,000 | ||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||
stock-based compensation expense | 23,099,000 | 19,266,000 | 18,810,000 | 15,880,000 | 12,862,000 | 10,556,000 | 11,001,000 | 10,358,000 | 7,767,000 | 8,674,000 | 8,612,000 | 8,891,000 | 6,376,000 | 5,287,000 | 4,796,000 | 5,137,000 | 4,611,000 | 4,676,000 | 5,268,000 | 5,669,000 | 5,191,000 | 4,257,000 | 4,695,000 | 3,028,000 | 5,475,000 | 2,924,000 | 3,035,000 | 3,272,000 | 2,644,000 | 2,023,000 | 1,893,000 | 1,516,000 | 958,000 | 709,000 |
depreciation and amortization | 252,000 | 272,000 | 304,000 | 379,000 | 383,000 | 383,000 | 385,000 | 390,000 | 405,000 | 417,000 | 442,000 | 442,000 | 457,000 | 442,000 | 442,000 | 438,000 | 350,000 | 325,000 | 315,000 | 317,000 | 201,000 | 178,000 | 172,000 | 173,000 | 167,000 | 191,000 | 191,000 | 207,000 | 245,000 | 214,000 | 106,000 | 61,000 | 61,000 | 60,000 |
non-cash interest expense | 4,577,000 | 4,616,000 | 4,742,000 | 5,818,000 | 5,408,000 | 8,413,000 | 4,203,000 | |||||||||||||||||||||||||||
non-cash accretion & amortization of short-term investments | -1,436,000 | -1,855,000 | -1,695,000 | -1,179,000 | -1,787,000 | -2,138,000 | -2,465,000 | -1,507,000 | -2,055,000 | |||||||||||||||||||||||||
non-cash rent expense | 113,000 | 109,000 | 104,000 | 105,000 | 110,000 | 111,000 | 108,000 | 70,000 | 111,000 | 107,000 | 102,000 | 98,000 | 94,000 | -69,000 | -68,000 | -65,000 | -65,000 | -65,000 | -63,000 | -61,000 | -61,000 | -58,000 | -56,000 | -58,000 | 8,000 | 151,000 | 102,000 | 84,000 | 17,000 | -20,000 | -20,000 | -20,000 | ||
change in fair value of embedded derivative liability | 330,000 | -130,000 | -360,000 | -500,000 | 80,000 | -120,000 | -510,000 | -300,000 | -490,000 | -40,000 | -130,000 | 30,000 | -50,000 | |||||||||||||||||||||
foreign currency loss | 1,352,000 | 1,270,000 | ||||||||||||||||||||||||||||||||
other non-cash items | 178,000 | |||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||
accounts receivable | -8,110,000 | 6,175,000 | -6,600,000 | -7,832,000 | 687,000 | 794,000 | -1,708,000 | -2,903,000 | 172,000 | -326,000 | -710,000 | -5,714,000 | -1,893,000 | |||||||||||||||||||||
inventory | -3,086,000 | -4,927,000 | -2,451,000 | 479,000 | -575,000 | -4,846,000 | -1,901,000 | -3,487,000 | 117,000 | -862,000 | -1,585,000 | -690,000 | -2,570,000 | |||||||||||||||||||||
prepaid expenses and other current assets | -487,000 | -2,707,000 | 6,385,000 | -6,801,000 | -3,204,000 | -5,705,000 | -106,000 | 2,708,000 | -2,421,000 | 5,243,000 | 497,000 | -2,678,000 | -186,000 | -744,000 | -492,000 | -1,530,000 | 950,000 | -6,191,000 | 2,965,000 | -3,025,000 | 1,651,000 | -541,000 | 1,444,000 | 495,000 | -847,000 | -1,786,000 | -544,000 | -727,000 | -3,321,000 | -3,526,000 | -1,927,000 | -1,414,000 | 581,000 | -917,000 |
deferred revenue | -145,000 | 194,000 | 0 | 0 | -1,286,000 | 0 | 0 | -142,000 | -6,000 | -7,080,000 | -549,000 | |||||||||||||||||||||||
other long-term assets | 435,000 | -681,000 | -5,242,000 | 5,424,000 | 102,000 | 4,786,000 | 908,000 | 1,054,000 | 1,195,000 | -4,000 | 537,000 | 1,222,000 | -99,000 | 1,000 | -870,000 | 2,690,000 | -6,661,000 | -1,282,000 | ||||||||||||||||
accounts payable, accrued expenses and other liabilities | -5,618,000 | 1,255,000 | 11,015,000 | 13,255,000 | -3,633,000 | 15,179,000 | 7,508,000 | 482,000 | -1,251,000 | 4,858,000 | 4,087,000 | 661,000 | 5,167,000 | |||||||||||||||||||||
net cash from operating activities | -44,185,000 | -25,389,000 | -26,622,000 | -23,313,000 | -40,351,000 | -18,845,000 | -25,215,000 | -29,076,000 | -40,743,000 | -29,383,000 | -29,251,000 | -41,090,000 | -36,433,000 | -34,000,000 | -46,987,000 | -38,809,000 | -53,632,000 | -40,472,000 | -40,160,000 | -31,840,000 | -33,531,000 | -29,123,000 | -27,030,000 | -29,729,000 | -36,098,000 | -32,221,000 | -33,605,000 | -25,546,000 | -31,378,000 | -20,983,000 | -16,942,000 | -12,480,000 | -11,651,000 | -7,885,000 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | -1,000 | 0 | -47,000 | 1,000 | -95,000 | -60,000 | -127,000 | -68,000 | -106,000 | -248,000 | -12,000 | -84,000 | 0 | 0 | 0 | -259,000 | -2,315,000 | -811,000 | -395,000 | -317,000 | 0 | -55,000 | |||
free cash flows | -44,185,000 | -25,389,000 | -26,622,000 | -23,313,000 | -40,351,000 | -18,845,000 | -25,215,000 | -29,076,000 | -29,382,000 | -29,252,000 | -41,090,000 | -36,480,000 | -33,999,000 | -47,082,000 | -38,869,000 | -53,759,000 | -40,540,000 | -40,266,000 | -32,088,000 | -33,543,000 | -29,207,000 | -27,030,000 | -29,729,000 | -32,221,000 | -33,864,000 | -27,861,000 | -32,189,000 | -21,378,000 | -17,259,000 | -12,480,000 | -7,940,000 | |||
investing activities | ||||||||||||||||||||||||||||||||||
purchases of short-term investments | -42,199,000 | -20,347,000 | -267,847,000 | -26,954,000 | -33,521,000 | -66,378,000 | -135,623,000 | -40,653,000 | -169,187,000 | -75,434,000 | -69,644,000 | -100,416,000 | -101,081,000 | -10,961,000 | -39,479,000 | -68,734,000 | -93,769,000 | -64,927,000 | -297,542,000 | -33,471,000 | -9,985,000 | -28,043,000 | -15,370,000 | -184,877,000 | -41,073,000 | -14,056,000 | -55,819,000 | -60,033,000 | -168,150,000 | -18,386,000 | -2,023,000 | -113,896,000 | ||
maturities of short-term investments | 99,251,000 | 51,647,000 | 61,500,000 | 80,989,000 | 58,333,000 | 87,535,000 | 45,305,000 | 57,750,000 | 70,050,000 | 63,292,000 | 74,500,000 | 124,500,000 | 92,675,000 | 59,640,000 | 61,479,000 | 51,000,000 | 112,128,000 | 69,050,000 | 156,655,000 | 83,700,000 | 51,842,000 | 95,442,000 | 45,025,000 | 60,904,000 | 44,243,000 | 45,750,000 | 82,803,000 | 62,516,000 | 80,171,000 | 72,703,000 | 32,000,000 | 34,833,000 | 22,630,000 | 2,500,000 |
net cash from investing activities | 57,052,000 | 30,347,000 | -246,347,000 | 54,035,000 | 24,812,000 | 21,157,000 | -90,818,000 | -8,562,000 | 30,050,000 | 22,640,000 | -94,960,000 | 48,191,000 | 18,464,000 | -40,775,000 | -39,697,000 | 35,979,000 | 72,522,000 | 7,248,000 | 62,780,000 | 13,525,000 | -145,712,000 | 61,887,000 | 34,910,000 | 32,861,000 | 28,873,000 | -139,127,000 | 41,471,000 | 46,145,000 | 23,541,000 | 12,275,000 | -136,467,000 | 16,437,000 | 20,607,000 | -111,451,000 |
financing activities | ||||||||||||||||||||||||||||||||||
repayment of deferred royalty obligation | -4,288,000 | -5,400,000 | -5,570,000 | -4,332,000 | -4,615,000 | -3,808,000 | -3,336,000 | -2,973,000 | -2,783,000 | -1,351,000 | ||||||||||||||||||||||||
proceeds from the exercise of stock options | 6,095,000 | 2,449,000 | 5,486,000 | 3,443,000 | 2,226,000 | 2,990,000 | 5,231,000 | 1,402,000 | 6,353,000 | 4,997,000 | 1,577,000 | 341,000 | 553,000 | 5,889,000 | 105,000 | 180,000 | 383,000 | 3,466,000 | 420,000 | 501,000 | 183,000 | 383,000 | 611,000 | 434,000 | 498,000 | 21,000 | 174,000 | 1,308,000 | 0 | |||||
tax withholding on vesting of restricted stock | -8,458,000 | |||||||||||||||||||||||||||||||||
proceeds from issuance of common stock from espp | 1,251,000 | 1,000 | 729,000 | 0 | 854,000 | 0 | 597,000 | 0 | 673,000 | 0 | 388,000 | 0 | 665,000 | 0 | 227,000 | 0 | 399,000 | 0 | 233,000 | 0 | 388,000 | 0 | 198,000 | 0 | 324,000 | 0 | 263,000 | 0 | 295,000 | |||||
proceeds from atm equity offering | 1,000 | 0 | 34,034,000 | |||||||||||||||||||||||||||||||
net cash from financing activities | -5,400,000 | -2,948,000 | 189,301,000 | -889,000 | 32,499,000 | 38,328,000 | 2,492,000 | 146,179,000 | 4,243,000 | 2,423,000 | 73,043,000 | -965,000 | -133,000 | 17,365,000 | 158,564,000 | 37,500,000 | 399,000 | 100,000 | 413,000 | 383,000 | 165,585,000 | 420,000 | 699,000 | 183,000 | 707,000 | 161,963,000 | 697,000 | 498,000 | 316,000 | 153,000 | 1,173,000 | 125,658,000 | ||
effect of exchange rates on cash | 448,000 | 64,000 | 304,000 | -279,000 | -2,000 | 977,000 | -603,000 | -301,000 | -71,000 | -192,000 | 77,000 | -113,000 | 86,000 | |||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 7,915,000 | 2,074,000 | -83,364,000 | 29,554,000 | 16,958,000 | 41,618,000 | -114,145,000 | -4,512,000 | -51,091,000 | 6,023,000 | -18,016,000 | -57,410,000 | 71,880,000 | 34,670,000 | 19,289,000 | -33,124,000 | 33,184,000 | 8,579,000 | 3,315,000 | -6,518,000 | -9,385,000 | 8,563,000 | 21,097,000 | -7,521,000 | -8,555,000 | -152,236,000 | 167,317,000 | 8,956,000 | ||||||
cash, cash equivalents and restricted cash at beginning of period | 54,823,000 | 0 | 0 | 0 | 89,601,000 | 0 | 0 | 0 | 60,409,000 | 0 | 0 | 0 | 128,005,000 | 0 | 0 | 0 | 59,576,000 | 0 | 0 | 0 | 101,257,000 | 0 | 0 | 0 | 49,943,000 | 0 | 0 | |||||||
cash, cash equivalents and restricted cash at end of period | 62,738,000 | 2,074,000 | -83,364,000 | 29,554,000 | 106,559,000 | 41,618,000 | -114,145,000 | 108,240,000 | 53,888,000 | -4,512,000 | -51,091,000 | 6,023,000 | 109,989,000 | -57,410,000 | 71,880,000 | 34,670,000 | 78,865,000 | -33,124,000 | 23,033,000 | -17,932,000 | 87,599,000 | 33,184,000 | 8,563,000 | 21,097,000 | 42,422,000 | -8,555,000 | -152,236,000 | |||||||
supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||
accretion of preferred stock dividends | 1,104,000 | 1,332,000 | 1,375,000 | 1,349,000 | 1,322,000 | 1,339,000 | 1,329,000 | |||||||||||||||||||||||||||
gain on settlement of forward contract | 0 | 0 | ||||||||||||||||||||||||||||||||
acquired ipr&d assets classified as investing activities | 0 | 0 | 0 | 92,385,000 | 0 | 17,000 | 255,000 | 5,395,000 | ||||||||||||||||||||||||||
acquisition of ipr&d assets | 0 | 0 | -500,000 | 0 | -40,000,000 | |||||||||||||||||||||||||||||
purchases of property and equipment | 1,000 | -1,000 | 0 | -47,000 | 1,000 | -95,000 | -60,000 | -127,000 | -68,000 | -106,000 | -248,000 | -12,000 | -84,000 | 0 | -259,000 | -2,315,000 | -811,000 | |||||||||||||||||
proceeds from issuance of common stock upon completion of public offering, net of offering costs | 2,000 | |||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock | 0 | 14,138,000 | -5,000 | 0 | 0 | 161,731,000 | -21,000 | -135,000 | ||||||||||||||||||||||||||
proceeds from royalty financing agreement, net of issuance costs | 0 | |||||||||||||||||||||||||||||||||
proceeds from series a preferred stock, net of issuance costs | 0 | 0 | ||||||||||||||||||||||||||||||||
non-current liability issued in exchange for the acquisition of ipr&d | 0 | 0 | 0 | 33,669,000 | ||||||||||||||||||||||||||||||
issuance of common stock in exchange for ipr&d | 0 | 0 | 0 | 18,716,000 | ||||||||||||||||||||||||||||||
loss on rarestone equity investment | 0 | |||||||||||||||||||||||||||||||||
payment of milestone obligation under license agreement | 0 | |||||||||||||||||||||||||||||||||
non-cash accretion of other current liability | ||||||||||||||||||||||||||||||||||
non-cash accretion of non-current liability | 998,000 | 929,000 | ||||||||||||||||||||||||||||||||
holdback payable associated with acquisition of ipr&d assets, in accrued expenses | ||||||||||||||||||||||||||||||||||
transaction costs associated with acquisition of ipr&d assets, in accounts payable | ||||||||||||||||||||||||||||||||||
non-cash interest expense and amortization of debt issuance costs | 4,009,000 | 4,018,000 | 3,148,000 | 3,133,000 | 3,061,000 | 3,199,000 | ||||||||||||||||||||||||||||
unrealized loss on short-term investments | -244,000 | |||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -6,521,000 | -17,932,000 | -13,658,000 | |||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing activities: | ||||||||||||||||||||||||||||||||||
gain on sale of priority review voucher | 0 | 0 | 0 | -100,000,000 | ||||||||||||||||||||||||||||||
proceeds from sale of priority review voucher | 0 | 0 | 0 | 100,000,000 | ||||||||||||||||||||||||||||||
proceeds from out-license agreement | ||||||||||||||||||||||||||||||||||
acquisition of ipr&d assets, including transaction costs | 0 | -272,000 | -875,000 | -4,520,000 | ||||||||||||||||||||||||||||||
repayments on deferred royalty obligation | -2,167,000 | |||||||||||||||||||||||||||||||||
deferred financing costs in accrued expenses | -354,000 | |||||||||||||||||||||||||||||||||
unrealized gain on short-term investments | ||||||||||||||||||||||||||||||||||
holdback payable associated with the acquisition, in accrued expenses | 0 | 500,000 | ||||||||||||||||||||||||||||||||
transaction costs associated with the acquisition, in accounts payable | -120,000 | 375,000 | ||||||||||||||||||||||||||||||||
accounts payable, accrued expenses and other current liabilities | 15,712,000 | -12,569,000 | -1,547,000 | -53,000 | 12,920,000 | 5,990,000 | 5,671,000 | -6,269,000 | 1,941,000 | 536,000 | -2,250,000 | -6,673,000 | -536,000 | -1,230,000 | 14,347,000 | -2,074,000 | 5,729,000 | 655,000 | 1,789,000 | -1,220,000 | 1,116,000 | |||||||||||||
deferred tax provision | -8,995,000 | -5,022,000 | 22,006,000 | |||||||||||||||||||||||||||||||
proceeds from royalty financing agreement | 37,500,000 | |||||||||||||||||||||||||||||||||
supplemental disclosures: | ||||||||||||||||||||||||||||||||||
net income | -45,001,000 | -52,764,000 | -35,389,000 | 43,750,000 | ||||||||||||||||||||||||||||||
amortization of debt issuance costs | ||||||||||||||||||||||||||||||||||
milestone obligation under license agreement | 0 | 0 | ||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to cash from operating activities: | ||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash from operating activities: | ||||||||||||||||||||||||||||||||||
non-cash research and development license expense | 0 | 0 | 0 | 4,448,000 | ||||||||||||||||||||||||||||||
deferred rent | ||||||||||||||||||||||||||||||||||
tenant improvement allowance | 0 | |||||||||||||||||||||||||||||||||
deferred rent expense | ||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of year | 0 | 62,697,000 | 34,461,000 | |||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of year | 3,315,000 | 56,179,000 | 43,417,000 | |||||||||||||||||||||||||||||||
mark to market revaluation of series a investor instrument | ||||||||||||||||||||||||||||||||||
deferred issuance costs | 1,698,000 | |||||||||||||||||||||||||||||||||
due to related party | ||||||||||||||||||||||||||||||||||
net proceeds from issuance of series a convertible preferred stock | 0 | |||||||||||||||||||||||||||||||||
deferred grant income | ||||||||||||||||||||||||||||||||||
due to related parties | 0 | |||||||||||||||||||||||||||||||||
purchases of property, plant and equipment | -395,000 | -317,000 | -55,000 | |||||||||||||||||||||||||||||||
modification of warrant in connection with license agreement | ||||||||||||||||||||||||||||||||||
mark to market revaluation of series a investor instrument and series a investor right/obligation | ||||||||||||||||||||||||||||||||||
restricted cash | ||||||||||||||||||||||||||||||||||
equity contribution | ||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 6,322,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | ||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period |
