Sage Therapeutics, Inc(NASDAQ:SAGE)

Sage Therapeutics, Inc., a biopharmaceutical company, develops and commercializes medicines to treat central nervous system disorders. Its lead product candidate is ZULRESSO, an intravenous formulation of brexanolone for the treatment of postpartum depression (PPD) in adults. The company's product p...
Website: http://www.sagerx.com
Founded: 2010
Full Time Employees: 675
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 | 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 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
product revenue | 442,000 | 843,000 | 600,000 | 1,690,000 | 1,985,000 | 2,716,000 | 2,460,000 | 3,294,000 | 2,865,000 | 1,739,000 | 1,501,000 | 1,582,000 | 1,642,000 | 1,440,000 | 1,643,000 | 1,583,000 | 1,686,000 | 1,639,000 | 1,089,000 | 2,286,000 | 1,960,000 | 1,478,000 | 519,000 | ||||||||||||||||||||||
collaboration revenue - related party | 23,209,000 | 13,827,000 | 11,426,000 | 11,028,000 | 7,420,000 | 6,212,000 | |||||||||||||||||||||||||||||||||||||||
other revenue | 8,451,000 | 236,000 | |||||||||||||||||||||||||||||||||||||||||||
total revenues | 31,660,000 | 14,063,000 | 12,816,000 | 11,871,000 | 8,654,000 | ||||||||||||||||||||||||||||||||||||||||
yoy | 265.84% | ||||||||||||||||||||||||||||||||||||||||||||
qoq | 125.13% | 9.73% | 7.96% | 37.17% | |||||||||||||||||||||||||||||||||||||||||
operating costs and expenses: | |||||||||||||||||||||||||||||||||||||||||||||
cost of revenues | -55,000 | 655,000 | 1,489,000 | 5,278,000 | 1,407,000 | 1,269,000 | |||||||||||||||||||||||||||||||||||||||
research and development | 23,917,000 | 22,759,000 | 37,022,000 | 54,576,000 | 62,564,000 | 71,734,000 | 64,330,000 | 101,919,000 | 97,161,000 | 92,826,000 | 89,295,000 | 81,553,000 | 77,297,000 | 78,018,000 | 75,443,000 | 83,497,000 | 66,170,000 | 58,056,000 | 81,706,000 | 74,078,000 | 73,320,000 | 63,610,000 | 91,250,000 | 102,108,000 | 89,059,000 | 86,398,000 | 88,805,000 | 75,052,000 | 68,980,000 | 49,270,000 | 50,891,000 | 58,286,000 | 55,900,000 | 45,200,000 | 42,004,000 | 29,075,000 | 26,096,000 | 23,581,000 | 20,376,000 | 17,478,000 | 18,603,000 | 12,900,000 | 8,945,000 | 6,601,000 | 4,381,000 |
selling, general and administrative | 61,997,000 | 57,591,000 | 54,645,000 | 53,219,000 | 55,983,000 | 52,574,000 | 55,109,000 | 78,142,000 | 75,565,000 | 65,708,000 | 67,329,000 | 61,482,000 | 52,411,000 | 46,477,000 | 51,599,000 | 48,706,000 | 43,346,000 | 39,847,000 | 53,498,000 | 35,099,000 | 38,224,000 | 70,130,000 | 85,129,000 | 88,502,000 | 88,227,000 | ||||||||||||||||||||
restructuring | -230,000 | 513,000 | -213,000 | 33,599,000 | -130,000 | -529,000 | 28,402,000 | ||||||||||||||||||||||||||||||||||||||
total operating costs and expenses | 85,629,000 | 81,518,000 | 115,010,000 | 113,073,000 | 119,954,000 | 125,577,000 | 120,046,000 | 214,565,000 | 172,931,000 | 158,764,000 | 156,767,000 | 143,219,000 | 129,908,000 | 124,781,000 | 127,129,000 | 132,334,000 | 109,664,000 | 98,090,000 | 135,210,000 | 108,797,000 | 140,056,000 | 133,910,000 | 176,598,000 | 190,747,000 | 177,330,000 | ||||||||||||||||||||
income from operations | -53,969,000 | -67,455,000 | -102,194,000 | -101,202,000 | -111,300,000 | -117,675,000 | -42,074,000 | -211,849,000 | -170,457,000 | -155,470,000 | -153,902,000 | -141,480,000 | -128,407,000 | -123,199,000 | -125,487,000 | -130,894,000 | -108,021,000 | -96,507,000 | 973,976,000 | -107,158,000 | -138,967,000 | -131,624,000 | -174,638,000 | -187,177,000 | -176,457,000 | -169,852,000 | -164,227,000 | -128,745,000 | -22,147,000 | -78,119,000 | -70,449,000 | -74,373,000 | -70,854,000 | -57,480,000 | -56,378,000 | -38,064,000 | -35,006,000 | -30,714,000 | -28,612,000 | -24,082,000 | -25,059,000 | -16,897,000 | -12,361,000 | -9,470,000 | -6,188,000 |
yoy | -51.51% | -42.68% | 142.89% | -52.23% | -34.70% | -24.31% | -72.66% | 49.74% | 32.75% | 26.19% | 22.64% | 8.09% | 18.87% | 27.66% | -112.88% | 22.15% | -22.27% | -26.68% | -657.71% | -42.75% | -21.25% | -22.51% | 6.34% | 45.39% | 696.75% | 117.43% | 133.11% | 73.11% | -68.74% | 35.91% | 24.96% | 95.39% | 102.41% | 87.15% | 97.04% | 58.06% | 39.69% | 81.77% | 131.47% | 154.30% | 304.96% | ||||
qoq | -19.99% | -33.99% | 0.98% | -9.07% | -5.42% | 179.69% | -80.14% | 24.28% | 9.64% | 1.02% | 8.78% | 10.18% | 4.23% | -1.82% | -4.13% | 21.17% | 11.93% | -109.91% | -1008.92% | -22.89% | 5.58% | -24.63% | -6.70% | 6.08% | 3.89% | 3.43% | 27.56% | 481.32% | -71.65% | 10.89% | -5.28% | 4.97% | 23.27% | 1.95% | 48.11% | 8.74% | 13.97% | 7.35% | 18.81% | -3.90% | 48.30% | 36.70% | 30.53% | 53.04% | |
operating margin % | -170.46% | -479.66% | -797.39% | -852.51% | -1286.11% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
interest income | 4,323,000 | 5,223,000 | 6,398,000 | 7,642,000 | 8,431,000 | 9,204,000 | 9,467,000 | 10,274,000 | 10,173,000 | 8,830,000 | 6,793,000 | 4,127,000 | 2,102,000 | 1,168,000 | 751,000 | 692,000 | 732,000 | 708,000 | 834,000 | 1,347,000 | 2,686,000 | 4,729,000 | 5,915,000 | 7,227,000 | 8,220,000 | 6,442,000 | 5,851,000 | 5,817,000 | 5,137,000 | 3,529,000 | 1,043,000 | 677,000 | 672,000 | 707,000 | 494,000 | 275,000 | 266,000 | 175,000 | 63,000 | 53,000 | 41,000 | 21,000 | 4,000 | 3,000 | 1,000 |
other income | -6,000 | 18,000 | 18,000 | 9,000 | 15,000 | -99,000 | -55,000 | -41,000 | -37,000 | 30,000 | 45,000 | -24,000 | 24,000 | 31,000 | 44,000 | 35,000 | 85,000 | 76,000 | -66,000 | 155,000 | 70,000 | -8,000 | 16,000 | 4,000 | -12,000 | 10,000 | -4,000 | -13,000 | -6,000 | -9,000 | 5,000 | -4,000 | -1,000 | -5,000 | |||||||||||
net income | -49,652,000 | -62,214,000 | -95,778,000 | -93,551,000 | -102,854,000 | -108,483,000 | -32,706,000 | -201,630,000 | -160,325,000 | -146,828,000 | -147,146,000 | -137,323,000 | -126,260,000 | -122,055,000 | -124,712,000 | -130,171,000 | -107,245,000 | -95,764,000 | 974,895,000 | -105,735,000 | -136,347,000 | -126,740,000 | -168,653,000 | -179,958,000 | -168,221,000 | -163,406,000 | -158,388,000 | -122,918,000 | -16,978,000 | -74,598,000 | -69,422,000 | -73,719,000 | -70,202,000 | -56,778,000 | -55,901,000 | -37,796,000 | -34,747,000 | ||||||||
yoy | -51.73% | -42.65% | 192.85% | -53.60% | -35.85% | -26.12% | -77.77% | 46.83% | 26.98% | 20.30% | 17.99% | 5.49% | 17.73% | 27.45% | -112.79% | 23.11% | -21.34% | -24.44% | -678.05% | -41.24% | -18.95% | -22.44% | 6.48% | 46.40% | 890.82% | 119.05% | 128.15% | 66.74% | -75.82% | 31.39% | 24.19% | 95.04% | 102.04% | ||||||||||||
qoq | -20.19% | -35.04% | 2.38% | -9.04% | -5.19% | 231.69% | -83.78% | 25.76% | 9.19% | -0.22% | 7.15% | 8.76% | 3.45% | -2.13% | -4.19% | 21.38% | 11.99% | -109.82% | -1022.02% | -22.45% | 7.58% | -24.85% | -6.28% | 6.98% | 2.95% | 3.17% | 28.86% | 623.98% | -77.24% | 7.46% | -5.83% | 5.01% | 23.64% | 1.57% | 47.90% | 8.77% | |||||||||
net income margin % | -156.83% | -442.39% | -747.33% | -788.06% | -1188.51% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% |
net income per share | -0.79 | -1.01 | -1.56 | -1.53 | -1.7 | -1.8 | -0.54 | -3.37 | -2.68 | -2.46 | -2.47 | -2.31 | -2.13 | -2.07 | -2.11 | -2.21 | -1.83 | -1.64 | 18.76 | -2.03 | -2.63 | -2.44 | -3.25 | -3.48 | -3.28 | -3.37 | -3.4 | -2.63 | -0.36 | -1.68 | -1.72 | -1.97 | -1.88 | -1.52 | -1.55 | -1.15 | -1.08 | -0.97 | -1 | -0.84 | -0.9 | -0.66 | 1.41 | -0.5 | -4.57 |
weighted-average number of common shares outstanding—basic and diluted | 62,610,598 | 61,857,573 | 60,765,913 | 61,116,524 | 60,538,319 | 60,136,198 | 59,836,441 | 59,912,378 | 59,769,640 | 59,674,127 | 59,428,123 | 59,266,322 | 59,028,858 | 58,819,548 | 58,582,569 | 58,374,219 | 51,981,468 | 51,926,074 | 51,908,760 | 50,833,837 | 51,704,687 | 51,257,640 | 48,491,834 | 46,121,194 | 46,706,770 | 46,541,716 | 44,325,371 | 38,113,678 | |||||||||||||||||
comprehensive loss: | |||||||||||||||||||||||||||||||||||||||||||||
other comprehensive items: | |||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on marketable securities | -127 | -102 | -657 | 1,592 | 96 | 27 | 2,921 | 1,909 | -556 | 5,118 | -49 | -651 | -531 | -763 | 2,501 | -2,087 | -482 | 202 | 1,681 | 409 | -258 | -112 | 40 | -156 | -14 | 52 | 14 | 21 | 39 | ||||||||||||||||
total comprehensive loss | -49,779 | -62,316 | -96,435 | -91,959 | -102,758 | -108,456 | -29,785 | -199,721 | -160,881 | -141,710 | -99,465.25 | -138,334 | -128,931 | -130,596 | -83,475.25 | -130,192 | -107,294 | -96,415 | -92,292.75 | -106,498 | -133,846 | -128,827 | -169,135 | -179,756 | -166,540 | -162,997 | -158,646 | -123,030 | -16,938 | -74,754 | -69,436 | -73,667 | -70,188 | -56,757 | -55,968 | -37,870 | -34,708 | ||||||||
includes related-party amounts of 372 and 609 for the three and six months ended june 30, 2025, respectively (see note 7). | |||||||||||||||||||||||||||||||||||||||||||||
consists of related-party amounts of 0.2m for the quarter ended march 31, 2025 (see note 7). | |||||||||||||||||||||||||||||||||||||||||||||
other collaboration revenue | 948,000 | 634,000 | |||||||||||||||||||||||||||||||||||||||||||
total revenue | 7,902,000 | 77,972,000 | 2,716,000 | 2,474,000 | 1,109,186,000 | 1,639,000 | 1,089,000 | 2,286,000 | 1,960,000 | 3,570,000 | 873,000 | ||||||||||||||||||||||||||||||||||
other expense | -12,000 | -188,000 | 32,000 | -8,000 | -16,000 | -23,000 | -20,000 | -5,000 | -17,000 | -7,000 | -7,000 | ||||||||||||||||||||||||||||||||||
collaboration revenue | 3,500 | 14,000 | 2,092,000 | 354,000 | 465,000 | 273,000 | 90,000,000 | ||||||||||||||||||||||||||||||||||||||
cost of goods sold | 334,750 | 905,000 | 205,000 | 230,000 | 143,000 | 184,000 | 200,000 | 286,000 | 87,000 | 131,000 | 148,000 | 187,000 | 136,000 | 149,000 | 110,000 | 170,000 | 219,000 | 137,000 | 44,000 | ||||||||||||||||||||||||||
total other comprehensive gain | 1,617.75 | 1,909 | -556 | 5,118 | -49 | -651 | -531 | -763 | 2,501 | -2,087 | -482 | 202 | 1,681 | 409 | -258 | -112 | 40 | -156 | -14 | 52 | 14 | 21 | 39 | ||||||||||||||||||||||
unrealized loss on marketable securities | 4,677 | -1,011 | -2,671 | -8,541 | -180.25 | -21 | -67 | -74 | |||||||||||||||||||||||||||||||||||||
total other comprehensive loss | 4,677 | -1,011 | -2,671 | -8,541 | -180.25 | -21 | -67 | -74 | |||||||||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||
general and administrative | 83,919,000 | 75,695,000 | 53,693,000 | 43,167,000 | 28,849,000 | 19,558,000 | 16,087,000 | 14,954,000 | 12,280,000 | 14,374,000 | 8,989,000 | 8,910,000 | 7,133,000 | 8,236,000 | 6,604,000 | 6,456,000 | 3,997,000 | 3,416,000 | 2,869,000 | 1,807,000 | |||||||||||||||||||||||||
total operating expenses | 170,317,000 | 164,500,000 | 128,745,000 | 112,147,000 | 78,119,000 | 70,449,000 | 74,373,000 | 70,854,000 | 57,480,000 | 56,378,000 | 38,064,000 | 35,006,000 | 30,714,000 | 28,612,000 | 24,082,000 | 25,059,000 | 16,897,000 | 12,361,000 | 9,470,000 | 6,188,000 | |||||||||||||||||||||||||
weighted-average common shares outstanding—basic and diluted | 37,470,912 | 37,361,129 | 37,269,148 | 32,975,897 | |||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding—basic and diluted | 32,062,298 | ||||||||||||||||||||||||||||||||||||||||||||
net loss and comprehensive loss | -30,543,000 | ||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares used in net loss per share—basic and diluted | 31,643,216 | ||||||||||||||||||||||||||||||||||||||||||||
net income and comprehensive loss | -28,562,000 | -24,035,000 | -25,027,000 | -16,871,000 | -12,361,000 | -9,468,000 | -6,192,000 | ||||||||||||||||||||||||||||||||||||||
accretion of redeemable convertible preferred stock to redemption value | -391,000 | -1,577,000 | |||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders | -28,562,000 | -24,035,000 | -25,027,000 | -16,871,000 | -12,361,000 | -9,859,000 | -7,769,000 | ||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares used in net income per share attributable to common stockholders—basic and diluted | 27,778,288 | 28,737,743 | 27,860,332 | 25,655,883 | 21,574,347 | 19,581,624 | 1,700,517 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 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 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 67,487,000 | 45,224,000 | 81,021,000 | 99,627,000 | 99,901,000 | 172,653,000 | 70,992,000 | 148,712,000 | 121,416,000 | 206,557,000 | 162,700,000 | 199,826,000 | 206,510,000 | 178,674,000 | 294,233,000 | 422,165,000 | 514,158,000 | 899,250,000 | 1,661,082,000 | 184,270,000 | 258,228,000 | 199,444,000 | 126,705,000 | 259,181,000 | 166,185,000 | 342,295,000 | 190,943,000 | 253,123,000 | 325,830,000 | 557,555,000 | 306,235,000 | 134,916,000 | 133,450,000 | 145,460,000 | 168,517,000 | 320,078,000 | 189,003,000 | 299,680,000 | 186,753,000 | 204,877,000 | 224,234,000 | 113,162,000 | 127,766,000 | 136,727,000 | 49,127,000 |
marketable securities | 298,085,000 | 378,630,000 | 423,397,000 | 469,527,000 | 546,892,000 | 544,360,000 | 682,192,000 | 727,340,000 | 881,200,000 | 923,028,000 | 1,109,794,000 | 1,193,813,000 | 1,307,197,000 | 1,446,567,000 | 1,448,063,000 | 1,421,004,000 | 1,397,157,000 | 1,104,767,000 | 438,467,000 | 484,267,000 | 498,294,000 | 673,313,000 | 881,688,000 | 863,069,000 | 1,070,364,000 | 1,008,956,000 | 731,833,000 | 768,278,000 | 766,603,000 | 525,958,000 | 212,613,000 | 108,535,000 | 152,478,000 | 197,104,000 | 228,962,000 | 111,192,000 | 83,292,000 | ||||||||
collaboration receivable - related party | 16,270,000 | 10,729,000 | 9,134,000 | 14,871,000 | 9,943,000 | 10,509,000 | 83,009,000 | 22,513,000 | 15,090,000 | 15,002,000 | 13,660,000 | 18,448,000 | 23,722,000 | 19,797,000 | 18,506,000 | 24,185,000 | 48,438,000 | 24,766,000 | |||||||||||||||||||||||||||
other receivable | 8,105,000 | ||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 19,138,000 | 19,893,000 | 17,749,000 | 19,630,000 | 28,743,000 | 26,588,000 | 31,825,000 | 34,705,000 | 46,321,000 | 58,850,000 | 50,826,000 | 53,017,000 | 41,455,000 | 37,206,000 | 39,841,000 | 34,343,000 | 28,846,000 | 23,083,000 | 22,821,000 | 30,347,000 | 28,862,000 | 25,479,000 | 26,700,000 | 30,413,000 | 27,021,000 | 20,281,000 | 21,919,000 | 18,511,000 | 12,958,000 | 11,575,000 | 6,227,000 | 4,892,000 | 5,192,000 | 6,480,000 | 5,100,000 | 3,418,000 | 1,812,000 | 2,926,000 | 1,738,000 | 2,604,000 | 3,274,000 | 1,367,000 | 1,056,000 | 1,063,000 | 2,416,000 |
total current assets | 409,085,000 | 454,476,000 | 531,301,000 | 604,987,000 | 686,811,000 | 755,442,000 | 869,350,000 | 933,270,000 | 1,064,027,000 | 1,203,437,000 | 1,336,980,000 | 1,465,104,000 | 1,578,884,000 | 1,682,244,000 | 1,800,643,000 | 1,901,697,000 | 1,988,599,000 | 2,051,866,000 | 2,122,370,000 | 698,884,000 | 785,384,000 | 898,236,000 | 1,035,093,000 | 1,152,663,000 | 1,263,570,000 | 1,371,532,000 | 944,695,000 | 1,039,912,000 | 1,123,769,000 | 1,095,088,000 | 525,075,000 | 248,343,000 | 291,120,000 | 349,044,000 | 402,579,000 | 434,688,000 | 274,107,000 | 302,606,000 | 188,491,000 | 207,481,000 | 227,508,000 | 114,529,000 | 128,822,000 | 137,790,000 | 51,543,000 |
property and equipment | 674,000 | 778,000 | 890,000 | 1,019,000 | 1,274,000 | 1,585,000 | 1,921,000 | 2,442,000 | 2,480,000 | 2,663,000 | 2,898,000 | 2,821,000 | 2,938,000 | 2,840,000 | 3,016,000 | 2,907,000 | 3,280,000 | 4,173,000 | 6,755,000 | 7,404,000 | 8,077,000 | 8,684,000 | 9,126,000 | 9,365,000 | 8,363,000 | 6,513,000 | 5,643,000 | 5,168,000 | 4,445,000 | 4,295,000 | 4,013,000 | 1,893,000 | 1,443,000 | 1,560,000 | 1,388,000 | 1,049,000 | 959,000 | 865,000 | 286,000 | 249,000 | 285,000 | 269,000 | 163,000 | 134,000 | 69,000 |
restricted cash | 1,450,000 | 1,450,000 | 1,332,000 | 1,332,000 | 1,332,000 | 1,332,000 | 1,332,000 | 1,332,000 | 1,269,000 | 1,269,000 | 1,269,000 | 1,269,000 | 1,269,000 | 1,269,000 | 1,269,000 | 1,269,000 | 1,269,000 | 1,716,000 | 2,367,000 | 2,367,000 | 2,367,000 | 2,367,000 | 2,367,000 | 2,367,000 | 2,367,000 | 2,367,000 | 1,919,000 | 1,269,000 | 1,269,000 | 849,000 | 849,000 | 849,000 | 564,000 | 564,000 | 564,000 | 564,000 | 39,000 | 39,000 | 39,000 | 39,000 | 39,000 | 39,000 | 39,000 | 39,000 | |
right-of-use operating asset | 9,957,000 | 10,357,000 | 10,753,000 | 11,251,000 | 1,220,000 | 2,857,000 | 4,458,000 | 6,026,000 | 7,560,000 | 9,062,000 | 10,532,000 | 11,970,000 | 13,379,000 | 14,759,000 | 16,109,000 | 17,432,000 | 18,728,000 | 19,998,000 | 25,064,000 | 26,546,000 | 27,999,000 | 31,992,000 | 33,771,000 | 35,514,000 | |||||||||||||||||||||
other long-term assets | 1,756,000 | 2,608,000 | 2,828,000 | 5,175,000 | 7,800,000 | 6,216,000 | 6,548,000 | 6,593,000 | 6,889,000 | 4,255,000 | 4,770,000 | 4,909,000 | 4,907,000 | 4,591,000 | 4,251,000 | 3,875,000 | 3,599,000 | 3,392,000 | 3,341,000 | 3,427,000 | 3,415,000 | 3,694,000 | 3,793,000 | 3,818,000 | 4,023,000 | 4,378,000 | |||||||||||||||||||
total assets | 422,922,000 | 469,669,000 | 547,222,000 | 622,432,000 | 697,105,000 | 767,600,000 | 882,277,000 | 949,663,000 | 1,082,288,000 | 1,220,686,000 | 1,356,449,000 | 1,486,073,000 | 1,601,377,000 | 1,705,703,000 | 1,825,288,000 | 1,927,180,000 | 2,015,475,000 | 2,080,698,000 | 2,159,246,000 | 738,628,000 | 827,242,000 | 944,973,000 | 1,084,150,000 | 1,203,727,000 | 1,315,547,000 | 1,422,914,000 | 952,705,000 | 1,046,999,000 | 1,129,483,000 | 1,100,652,000 | 529,937,000 | 251,085,000 | 293,412,000 | 351,168,000 | 404,531,000 | 436,301,000 | 275,630,000 | 303,510,000 | 189,016,000 | 208,410,000 | 228,473,000 | 115,478,000 | 129,665,000 | 137,963,000 | 51,651,000 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 692,000 | 5,435,000 | 12,699,000 | 7,126,000 | 8,650,000 | 6,479,000 | 10,318,000 | 11,136,000 | 9,283,000 | 12,263,000 | 18,950,000 | 7,077,000 | 5,410,000 | 7,129,000 | 10,450,000 | 4,733,000 | 2,917,000 | 3,285,000 | 3,691,000 | 4,289,000 | 2,387,000 | 7,910,000 | 15,266,000 | 5,041,000 | 12,431,000 | 13,556,000 | 34,036,000 | 5,879,000 | 8,338,000 | 8,350,000 | 9,350,000 | 13,030,000 | 6,042,000 | 8,230,000 | 12,817,000 | 5,237,000 | 5,957,000 | 4,540,000 | 5,159,000 | 3,246,000 | 5,195,000 | 2,782,000 | 2,429,000 | 2,157,000 | 1,862,000 |
accrued expenses | 42,072,000 | 42,531,000 | 57,598,000 | 53,197,000 | 58,982,000 | 52,014,000 | 67,264,000 | 114,901,000 | 79,799,000 | 64,745,000 | 72,666,000 | 85,007,000 | 76,268,000 | 63,051,000 | 67,275,000 | 66,795,000 | 61,623,000 | 51,420,000 | 54,851,000 | 46,756,000 | 53,328,000 | 52,180,000 | 86,618,000 | 78,127,000 | 58,912,000 | 47,651,000 | 51,994,000 | 48,647,000 | 39,581,000 | 29,522,000 | 42,601,000 | 36,807,000 | 26,239,000 | 23,652,000 | 22,352,000 | 17,093,000 | 12,382,000 | 11,430,000 | 10,148,000 | 6,404,000 | 5,164,000 | 5,522,000 | 4,687,000 | 2,853,000 | 2,069,000 |
operating lease liability, current portion | 1,878,000 | 1,812,000 | 1,318,000 | 83,000 | 1,411,000 | 3,306,000 | 5,165,000 | 6,967,000 | 7,725,000 | 7,684,000 | 7,643,000 | 7,603,000 | 7,563,000 | 7,523,000 | 7,468,000 | 7,414,000 | 7,358,000 | 7,306,000 | 8,662,000 | 8,620,000 | 8,577,000 | 10,270,000 | 10,244,000 | ||||||||||||||||||||||
total current liabilities | 44,642,000 | 49,778,000 | 71,615,000 | 60,406,000 | 69,043,000 | 61,799,000 | 82,747,000 | 133,004,000 | 96,807,000 | 84,692,000 | 99,259,000 | 99,687,000 | 89,241,000 | 77,703,000 | 85,193,000 | 78,942,000 | 71,898,000 | 62,011,000 | 67,204,000 | 59,665,000 | 64,292,000 | 70,360,000 | 112,128,000 | 90,956,000 | 78,953,000 | 68,376,000 | 86,030,000 | 54,526,000 | 47,919,000 | 37,872,000 | 51,951,000 | 49,837,000 | 32,281,000 | 31,882,000 | 35,169,000 | 22,330,000 | 18,339,000 | 15,970,000 | 15,307,000 | 10,291,000 | 11,000,000 | 8,945,000 | 7,757,000 | 5,010,000 | 3,931,000 |
operating lease liability, net of current portion | 9,543,000 | 10,043,000 | 10,518,000 | 10,191,000 | 1,003,000 | 2,763,000 | 4,491,000 | 6,164,000 | 7,800,000 | 9,396,000 | 10,964,000 | 12,481,000 | 13,964,000 | 15,411,000 | 19,438,000 | 21,069,000 | 22,661,000 | 24,951,000 | 26,848,000 | ||||||||||||||||||||||||||
total liabilities | 54,185,000 | 59,821,000 | 82,133,000 | 70,597,000 | 69,043,000 | 61,799,000 | 82,747,000 | 133,004,000 | 97,912,000 | 87,557,000 | 103,850,000 | 105,951,000 | 97,141,000 | 87,201,000 | 96,257,000 | 91,526,000 | 85,963,000 | 77,422,000 | 86,912,000 | 81,047,000 | 87,327,000 | 95,767,000 | 139,495,000 | 122,656,000 | 112,672,000 | 103,380,000 | 89,734,000 | 58,494,000 | 51,720,000 | 41,376,000 | 54,462,000 | 51,033,000 | 33,108,000 | 32,722,000 | 36,014,000 | 22,564,000 | 18,421,000 | 16,010,000 | 15,321,000 | 10,306,000 | 11,022,000 | 8,968,000 | 7,780,000 | 5,044,000 | 3,971,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.0001 par value per share... | |||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.0001 par value per share... | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 5,000 | 5,000 | 5,000 | 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 | 3,000 | ||||||||
treasury stock | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -211,000 | -211,000 | -211,000 | -211,000 | -113,000 | -17,000 | -17,000 | -17,000 | -17,000 | ||||||||||
additional paid-in capital | 3,451,307,000 | 3,442,639,000 | 3,435,564,000 | 3,425,875,000 | 3,410,143,000 | 3,385,124,000 | 3,370,397,000 | 3,357,741,000 | 3,325,737,000 | 3,313,609,000 | 3,291,369,000 | 3,276,423,000 | 3,262,203,000 | 3,247,538,000 | 3,227,471,000 | 3,207,028,000 | 3,170,694,000 | 3,137,164,000 | 3,109,807,000 | 2,669,419,000 | 2,645,255,000 | 2,620,700,000 | 2,587,322,000 | 2,554,603,000 | 2,496,651,000 | 2,446,770,000 | 1,827,021,000 | 1,793,909,000 | 1,760,137,000 | 1,724,712,000 | 1,066,059,000 | 721,105,000 | 707,690,000 | 695,645,000 | 688,959,000 | 678,194,000 | 483,797,000 | 479,380,000 | 335,032,000 | 330,879,000 | 326,191,000 | 190,223,000 | 188,727,000 | 187,400,000 | |
accumulated deficit | -3,082,191,000 | -3,032,539,000 | -2,970,325,000 | -2,874,547,000 | -2,780,996,000 | -2,678,142,000 | -2,569,659,000 | -2,536,953,000 | -2,335,323,000 | -2,174,998,000 | -2,028,170,000 | -1,881,024,000 | -1,743,701,000 | -1,617,441,000 | -1,495,386,000 | -1,370,674,000 | -1,240,503,000 | -1,133,258,000 | -1,037,494,000 | -2,012,389,000 | -1,906,654,000 | -1,770,307,000 | -1,643,567,000 | -1,474,914,000 | -1,294,956,000 | -1,126,735,000 | -963,329,000 | -804,941,000 | -682,023,000 | -665,045,000 | -590,447,000 | -521,025,000 | -447,306,000 | -377,105,000 | -320,327,000 | -264,426,000 | -226,630,000 | -191,883,000 | -161,340,000 | -132,778,000 | -108,743,000 | -83,716,000 | -66,845,000 | -54,484,000 | -44,792,000 |
accumulated other comprehensive income | 15,000 | 142,000 | 244,000 | -81,000 | -102,000 | ||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 368,737,000 | 409,848,000 | 465,089,000 | 551,835,000 | 628,062,000 | 705,801,000 | 799,530,000 | 816,659,000 | 984,376,000 | 1,133,129,000 | 1,252,599,000 | 1,380,122,000 | 1,504,236,000 | 1,618,502,000 | 1,729,031,000 | 1,835,654,000 | 1,929,512,000 | 2,003,276,000 | 2,072,334,000 | 657,581,000 | 739,915,000 | 849,206,000 | 944,655,000 | 1,081,071,000 | 1,202,875,000 | 1,319,534,000 | 862,971,000 | 988,505,000 | 1,077,763,000 | 1,059,276,000 | 475,475,000 | 200,052,000 | 260,304,000 | 318,446,000 | 368,517,000 | 413,737,000 | 257,209,000 | 287,500,000 | 173,695,000 | 198,104,000 | 217,451,000 | 106,510,000 | 121,885,000 | 132,919,000 | |
total liabilities and stockholders’ equity | 422,922,000 | 469,669,000 | 547,222,000 | 622,432,000 | 697,105,000 | 767,600,000 | 882,277,000 | 949,663,000 | 1,082,288,000 | 1,220,686,000 | 1,356,449,000 | 1,486,073,000 | 1,601,377,000 | 1,705,703,000 | 1,825,288,000 | 1,927,180,000 | 2,015,475,000 | 2,080,698,000 | 2,159,246,000 | 738,628,000 | 827,242,000 | 944,973,000 | 1,084,150,000 | 1,203,727,000 | 1,315,547,000 | 1,422,914,000 | 952,705,000 | 1,046,999,000 | 1,129,483,000 | 1,100,652,000 | 529,937,000 | 251,085,000 | 293,412,000 | 351,168,000 | 404,531,000 | 436,301,000 | 275,630,000 | 303,510,000 | 189,016,000 | 208,410,000 | 228,473,000 | 115,478,000 | |||
accumulated other comprehensive gain | 901,000 | -2,660,000 | -306,000 | -285,000 | -236,000 | 415,000 | 946,000 | 1,709,000 | -792,000 | 1,295,000 | 1,777,000 | 1,575,000 | |||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -691,000 | -787,000 | -814,000 | -3,735,000 | -5,644,000 | -5,088,000 | -10,206,000 | -14,883,000 | -13,872,000 | -11,201,000 | -106,000 | -515,000 | -257,000 | -145,000 | -185,000 | -29,000 | -15,000 | -67,000 | |||||||||||||||||||||||||||
other liabilities | 102,000 | 102,000 | 100,000 | 100,000 | 100,000 | 102,000 | 100,000 | 103,000 | 101,000 | 270,000 | 313,000 | 374,000 | 456,000 | 519,000 | 3,704,000 | 3,968,000 | 3,801,000 | 3,504,000 | 2,511,000 | 1,196,000 | 827,000 | 840,000 | 845,000 | 234,000 | 82,000 | 40,000 | 14,000 | 15,000 | 22,000 | 23,000 | 23,000 | ||||||||||||||
other current liabilities | 7,788,000 | 7,610,000 | 7,169,000 | ||||||||||||||||||||||||||||||||||||||||||
long-term lease operating liability, net of current portion | 31,360,000 | 33,309,000 | 34,528,000 | ||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 340,000 | 410,000 | 476,000 | ||||||||||||||||||||||||||||||||||||||||||
right of use operating asset | 37,224,000 | 38,124,000 | |||||||||||||||||||||||||||||||||||||||||||
receivable from collaborator | 18,378,000 | ||||||||||||||||||||||||||||||||||||||||||||
deferred offering costs | 200,000 | ||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive items | -35,000 | 39,000 | |||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.0001 par value... | |||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.0001 par value... | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | ||||||||||||||||||||||||||||||||||||||
deferred tax assets | 641,000 | 641,000 | 641,000 | 641,000 | |||||||||||||||||||||||||||||||||||||||||
deferred tax liabilities | 641,000 | 641,000 | 641,000 | 641,000 | |||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable convertible preferred stock and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||
redeemable convertible preferred stock (series a, b and c), 0.0001 par value... | 92,472,000 | ||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable convertible preferred stock and stockholders’ equity | 129,665,000 | 137,963,000 | |||||||||||||||||||||||||||||||||||||||||||
other liabilities: | 34,000 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable convertible preferred stock and stockholders’ deficit | |||||||||||||||||||||||||||||||||||||||||||||
stockholders’ deficit: | |||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ deficit | -44,792,000 | ||||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable convertible preferred stock and stockholders’ deficit | 51,651,000 | ||||||||||||||||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||
research and development | 4,381,000 | ||||||||||||||||||||||||||||||||||||||||||||
general and administrative | 1,807,000 | ||||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 6,188,000 | ||||||||||||||||||||||||||||||||||||||||||||
income from operations | -6,188,000 | ||||||||||||||||||||||||||||||||||||||||||||
interest income | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||
other income | -5,000 | ||||||||||||||||||||||||||||||||||||||||||||
net income and comprehensive loss | -6,192,000 | ||||||||||||||||||||||||||||||||||||||||||||
accretion of redeemable convertible preferred stock to redemption value | -1,577,000 | ||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders | -7,769,000 | ||||||||||||||||||||||||||||||||||||||||||||
net income per share | -4,570 | ||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares used in net income per share attributable to common stockholders—basic and diluted | 1,700,517,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 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 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||
net loss | -49,652,000 | -62,214,000 | -95,778,000 | -93,551,000 | -102,854,000 | -108,483,000 | -32,706,000 | -201,630,000 | -160,325,000 | -146,828,000 | -137,323,000 | -126,260,000 | -122,055,000 | -130,171,000 | -107,245,000 | -95,764,000 | -105,735,000 | -136,347,000 | -126,740,000 | -168,653,000 | -179,958,000 | -168,221,000 | -163,406,000 | -158,388,000 | -122,918,000 | -16,978,000 | -74,598,000 | -69,422,000 | -73,719,000 | -70,201,000 | -56,778,000 | -55,901,000 | -37,796,000 | -34,747,000 | -30,543,000 | |||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 8,733,000 | 6,927,000 | 9,432,000 | 14,207,000 | 17,167,000 | 13,698,000 | 12,945,000 | 28,691,000 | 11,693,000 | 20,038,000 | 15,244,000 | 13,169,000 | 14,636,000 | 18,553,000 | 20,648,000 | 34,342,000 | 27,663,000 | 21,976,000 | 20,744,000 | 20,108,000 | 24,032,000 | 31,110,000 | 30,679,000 | 43,669,000 | 34,767,000 | 44,116,000 | 31,640,000 | 25,478,000 | 29,028,000 | 15,817,000 | 10,245,000 | 9,731,000 | 9,350,000 | 6,208,000 | 10,093,000 | 4,748,000 | 4,465,000 | 3,714,000 | 4,086,000 | 4,407,000 | 5,398,000 | 1,349,000 | 1,326,000 | 691,000 |
premium on marketable securities | -158,000 | -137,000 | -158,000 | -51,000 | -112,000 | -23,000 | -61,000 | 0 | -42,000 | -29,000 | -36,000 | -10,000 | -265,000 | -1,189,000 | -3,849,000 | -2,919,000 | -7,414,000 | -9,459,000 | -670,000 | -572,000 | -254,000 | -240,000 | -1,022,000 | -765,000 | -1,148,000 | -739,000 | -50,000 | -90,000 | -71,000 | -4,000 | -56,000 | -93,000 | -394,000 | |||||||||||
amortization of discount on marketable securities | -442,000 | -981,000 | -2,047,000 | -1,937,000 | -1,554,000 | -18,000 | -537,000 | -1,456,000 | -2,651,000 | -2,322,000 | ||||||||||||||||||||||||||||||||||
depreciation expense | 104,000 | 112,000 | 129,000 | 255,000 | 311,000 | 336,000 | 409,000 | 330,000 | 331,000 | 323,000 | 290,000 | 278,000 | ||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||
collaboration receivable - related party | -5,541,000 | -1,595,000 | 5,737,000 | -4,928,000 | 566,000 | 72,500,000 | -60,496,000 | -7,423,000 | -88,000 | -1,342,000 | 4,788,000 | 5,274,000 | -3,925,000 | -1,291,000 | 5,679,000 | 24,253,000 | -23,672,000 | -24,766,000 | ||||||||||||||||||||||||||
other receivable | ||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 755,000 | -2,144,000 | 1,881,000 | 9,113,000 | -2,155,000 | 5,237,000 | 2,880,000 | 11,616,000 | 12,529,000 | -8,024,000 | 2,191,000 | -11,562,000 | -4,249,000 | 2,635,000 | -5,498,000 | -5,497,000 | -5,763,000 | -262,000 | 7,526,000 | -1,485,000 | -3,383,000 | 1,221,000 | 3,713,000 | -3,392,000 | -6,739,000 | 1,637,000 | -3,191,000 | 12,820,000 | -19,743,000 | -5,348,000 | -1,335,000 | 301,000 | 1,287,000 | -1,380,000 | -1,682,000 | -1,606,000 | 1,115,000 | -1,189,000 | 867,000 | 671,000 | -2,085,000 | -134,000 | 7,000 | -287,000 |
other long-term assets | 852,000 | 220,000 | 847,000 | 2,625,000 | -84,000 | 332,000 | 45,000 | 296,000 | -2,634,000 | 515,000 | 139,000 | -2,000 | -316,000 | -340,000 | -376,000 | -276,000 | -207,000 | -51,000 | 86,000 | -12,000 | 279,000 | 99,000 | 25,000 | 205,000 | -2,645,000 | -1,378,000 | ||||||||||||||||||
right-of-use operating asset | 400,000 | 396,000 | 623,000 | 1,441,000 | 1,637,000 | 1,601,000 | 1,568,000 | 1,534,000 | 1,502,000 | 1,470,000 | 1,438,000 | 1,409,000 | 1,380,000 | 1,350,000 | 1,323,000 | 1,296,000 | 1,269,000 | 1,333,000 | 1,483,000 | 1,453,000 | 1,683,000 | 1,778,000 | 1,744,000 | |||||||||||||||||||||
operating lease liabilities, current | 66,000 | 494,000 | 1,235,000 | -1,328,000 | -1,895,000 | -1,859,000 | -1,802,000 | -758,000 | 41,000 | 41,000 | 40,000 | 40,000 | 40,000 | 55,000 | 54,000 | 55,000 | 53,000 | 44,000 | 42,000 | 43,000 | -74,000 | 25,000 | ||||||||||||||||||||||
operating lease liabilities, non-current | -500,000 | -475,000 | -1,228,000 | 0 | -1,003,000 | -1,760,000 | -1,728,000 | -1,673,000 | -1,636,000 | -1,596,000 | -1,568,000 | -1,517,000 | -1,482,000 | -1,447,000 | -1,498,000 | -1,631,000 | -1,592,000 | -1,705,000 | -1,897,000 | |||||||||||||||||||||||||
accounts payable | -4,743,000 | -7,264,000 | 5,573,000 | -1,524,000 | 2,171,000 | -3,839,000 | -818,000 | 1,889,000 | -3,016,000 | -6,550,000 | 11,790,000 | 1,868,000 | -1,974,000 | -3,251,000 | 5,647,000 | 1,816,000 | -368,000 | -406,000 | -598,000 | 1,902,000 | -5,508,000 | -7,307,000 | 10,172,000 | -7,149,000 | -1,299,000 | -20,507,000 | 27,914,000 | -2,467,000 | -26,000 | -877,000 | -3,914,000 | 6,989,000 | -2,125,000 | -4,643,000 | 7,680,000 | -825,000 | 1,740,000 | -799,000 | 1,882,000 | -1,952,000 | 2,417,000 | 343,000 | 447,000 | 379,000 |
accrued expenses and other liabilities | -459,000 | -15,067,000 | 6,090,000 | -6,726,000 | 6,748,000 | -15,778,000 | -47,664,000 | 35,543,000 | 14,642,000 | -8,389,000 | -12,668,000 | 8,562,000 | 13,230,000 | -4,507,000 | 443,000 | 5,349,000 | 10,106,000 | -4,140,000 | 8,025,000 | -6,100,000 | 1,309,000 | -35,391,000 | 8,312,000 | 19,522,000 | 14,162,000 | -8,192,000 | 2,925,000 | 9,450,000 | 10,215,000 | -12,460,000 | 5,684,000 | 10,581,000 | 2,511,000 | 1,220,000 | 5,846,000 | 4,920,000 | 937,000 | 1,341,000 | 3,743,000 | |||||
net cash from operating activities | -58,690,000 | -81,728,000 | -66,560,000 | -82,365,000 | -80,437,000 | -37,832,000 | -119,519,000 | -135,866,000 | -131,518,000 | -153,682,000 | -126,932,000 | -118,865,000 | -106,439,000 | -107,800,000 | -97,501,000 | -68,826,000 | -102,769,000 | -109,086,000 | 1,010,971,000 | -91,016,000 | -118,984,000 | -136,691,000 | -116,726,000 | -128,702,000 | -133,344,000 | -149,934,000 | -101,778,000 | -80,187,000 | -135,000 | -78,571,000 | -58,899,000 | -46,092,000 | -59,076,000 | -55,210,000 | -33,776,000 | -30,796,000 | -26,671,000 | -27,435,000 | -18,117,000 | -19,515,000 | -18,443,000 | -14,606,000 | -8,667,000 | -7,486,000 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 112,000 | -328,000 | -112,000 | -225,000 | -199,000 | -566,000 | -122,000 | -169,000 | 0 | 0 | 0 | 0 | 1,000 | -70,000 | -261,000 | -319,000 | -2,181,000 | -2,007,000 | -1,179,000 | -776,000 | -989,000 | -407,000 | -637,000 | 508,000 | -235,000 | -76,000 | -181,000 | -520,000 | -66,000 | 0 | -62,000 | -38,000 | 21,000 | -71,000 | -110,000 | -45,000 | -78,000 | ||
free cash flows | -58,690,000 | -81,728,000 | -66,560,000 | -82,365,000 | -80,437,000 | -119,407,000 | -136,194,000 | -131,630,000 | -153,907,000 | -127,131,000 | -119,431,000 | -106,561,000 | -107,969,000 | -97,501,000 | -68,826,000 | -102,769,000 | 1,010,971,000 | -91,015,000 | -119,054,000 | -136,952,000 | -117,045,000 | -130,883,000 | -135,351,000 | -151,113,000 | -102,554,000 | -81,176,000 | -542,000 | -79,208,000 | -58,391,000 | -46,327,000 | -59,152,000 | -55,391,000 | -34,296,000 | -30,862,000 | -26,671,000 | -27,497,000 | -18,155,000 | -19,494,000 | -18,514,000 | -14,716,000 | -8,712,000 | -7,564,000 | ||
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of marketable securities | 149,620,000 | 133,756,000 | 135,278,000 | 183,371,000 | 197,932,000 | 201,054,000 | 176,905,000 | 230,779,000 | 278,470,000 | 351,982,000 | 288,591,000 | 362,716,000 | 263,561,000 | 292,539,000 | 288,863,000 | 338,273,000 | 177,969,000 | 182,970,000 | 135,410,000 | 170,570,000 | 320,572,000 | 275,197,000 | 213,430,000 | 369,188,000 | 281,389,000 | 307,263,000 | 250,625,000 | 460,672,000 | 181,500,000 | 81,960,000 | 46,789,000 | 104,000,000 | 59,683,000 | 50,753,000 | ||||||||||
purchases of marketable securities | -68,602,000 | -87,973,000 | -88,704,000 | -102,317,000 | -198,318,000 | -61,618,000 | -134,956,000 | -70,059,000 | -232,765,000 | -156,890,000 | -198,532,000 | -251,400,000 | -129,177,000 | -301,928,000 | -318,752,000 | -363,256,000 | -466,357,000 | -841,786,000 | -89,891,000 | -157,058,000 | -143,120,000 | -68,651,000 | -230,973,000 | -159,469,000 | -337,317,000 | -580,916,000 | -211,399,000 | -459,622,000 | -419,228,000 | -394,109,000 | -150,587,000 | -59,894,000 | -15,014,000 | -18,908,000 | -140,443,000 | -35,653,000 | ||||||||
net cash from investing activities | 81,018,000 | 45,783,000 | 46,574,000 | 81,054,000 | -386,000 | 139,436,000 | 42,061,000 | 160,392,000 | 45,593,000 | 194,867,000 | 89,777,000 | 110,952,000 | 134,262,000 | -9,558,000 | -30,261,000 | -24,983,000 | -288,388,000 | -658,816,000 | 45,519,000 | 13,513,000 | 177,382,000 | 206,270,000 | -17,916,000 | 207,779,000 | -58,109,000 | -274,910,000 | 38,418,000 | 52,000 | -238,130,000 | -312,801,000 | -104,602,000 | 43,871,000 | 44,308,000 | 31,600,000 | -118,463,000 | -27,720,000 | -84,016,000 | -341,000 | -38,000 | 21,000 | -71,000 | -110,000 | -45,000 | -78,000 |
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises and employee stock purchase plan issuances | 0 | 242,000 | -1,000 | 1,435,000 | 26,000 | 1,559,000 | 0 | 2,774,000 | 855,000 | 3,301,000 | 33,000 | 1,244,000 | 37,000 | 1,799,000 | 419,000 | 1,816,000 | 6,861,000 | 5,623,000 | 2,171,000 | 3,545,000 | 386,000 | 3,160,000 | 2,166,000 | 15,402,000 | 15,601,000 | 15,681,000 | 1,628,000 | 8,078,000 | 6,645,000 | 12,757,000 | 8,974,000 | 3,687,000 | 2,758,000 | 553,000 | 678,000 | 416,000 | 10,000 | 302,000 | ||||||
payments of offering costs | 0 | 0 | 0 | 0 | -258,000 | -70,000 | 0 | 0 | -105,000 | -235,000 | 0 | 0 | ||||||||||||||||||||||||||||||||
proceeds from public offerings of common stock, net of commissions and underwriting discounts | 0 | 1,000 | 0 | 0 | 0 | 561,277,000 | 0 | 0 | 0 | 631,494,000 | 0 | 189,175,000 | ||||||||||||||||||||||||||||||||
payment of employee tax obligations related to vesting of restricted stock units | -65,000 | -94,000 | -1,000 | -399,000 | -1,000 | -2,000 | -262,000 | -4,000 | -8,000 | -629,000 | -4,000 | -15,000 | -589,000 | 0 | 0 | -1,483,000 | 0 | -692,000 | 0 | 0 | 0 | -904,000 | ||||||||||||||||||||||
net cash from financing activities | -65,000 | 148,000 | -2,000 | 1,037,000 | 8,071,000 | 1,557,000 | -262,000 | 2,770,000 | 847,000 | 2,672,000 | 29,000 | 1,229,000 | 13,000 | 1,799,000 | -170,000 | 1,816,000 | 6,065,000 | 5,623,000 | 419,671,000 | 3,545,000 | 386,000 | 3,160,000 | 2,166,000 | 13,919,000 | 15,343,000 | 576,196,000 | 1,628,000 | 8,078,000 | 6,540,000 | 643,112,000 | 334,820,000 | 3,687,000 | 2,758,000 | 553,000 | 678,000 | 189,591,000 | 10,000 | 140,703,000 | 31,000 | 137,000 | 129,586,000 | 112,000 | -249,000 | 95,164,000 |
net increase in cash, cash equivalents and restricted cash | 22,263,000 | -35,797,000 | -19,988,000 | -274,000 | -72,752,000 | 103,161,000 | 43,857,000 | -127,932,000 | -91,993,000 | -385,092,000 | -762,279,000 | 1,476,161,000 | -73,958,000 | 58,784,000 | 72,739,000 | -132,476,000 | 92,996,000 | -176,110,000 | 151,352,000 | -231,725,000 | 251,740,000 | |||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 0 | 82,471,000 | ||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | 22,263,000 | 46,674,000 | ||||||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents, and restricted cash reported in the consolidated balance sheets | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 22,263,000 | 45,224,000 | ||||||||||||||||||||||||||||||||||||||||||
restricted cash | 0 | 1,450,000 | ||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents, and restricted cash shown in the statement of cash flows | 22,263,000 | 46,674,000 | ||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
amortization of (discount) premium on marketable securities | ||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | 112,000 | -328,000 | -112,000 | -225,000 | -282,000 | -364,000 | -122,000 | -169,000 | 0 | 1,000 | -70,000 | -276,000 | -373,000 | -1,940,000 | -2,181,000 | -1,257,000 | -808,000 | -998,000 | -402,000 | -652,000 | -804,000 | -235,000 | -76,000 | -245,000 | -520,000 | -66,000 | ||||||||||||||||||
supplemental disclosure of non-cash operating activities | ||||||||||||||||||||||||||||||||||||||||||||
right-of-use assets obtained in exchange for new operating lease liabilities | 125,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment included in accounts payable | 83,000 | -202,000 | 15,000 | 54,000 | -241,000 | 174,000 | 78,000 | 32,000 | 9,000 | -5,000 | 15,000 | |||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 0 | 72,324,000 | 0 | 0 | 0 | 163,969,000 | 0 | 0 | 0 | 295,502,000 | 0 | 0 | 0 | 1,662,798,000 | 0 | 0 | 0 | 129,072,000 | 0 | 0 | 0 | 193,310,000 | 0 | 0 | 0 | 307,084,000 | |||||||||||||||||
cash, cash equivalents and restricted cash at end of period | -274,000 | -72,752,000 | 175,485,000 | -77,720,000 | 27,296,000 | -85,078,000 | 207,826,000 | -37,126,000 | -6,684,000 | 27,836,000 | 179,943,000 | -127,932,000 | -91,993,000 | -385,092,000 | 900,519,000 | 1,476,161,000 | -73,958,000 | 58,784,000 | 201,811,000 | -132,476,000 | 92,996,000 | -176,110,000 | 344,662,000 | -61,732,000 | -72,057,000 | -231,725,000 | 558,824,000 | |||||||||||||||||
amortization of premium (discount) on marketable securities | 6,181,000 | -4,951,000 | -4,391,000 | -3,179,000 | 1,325,000 | 420,000 | 324,000 | -2,806,000 | -1,348,000 | |||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -77,720,000 | 27,296,000 | -6,684,000 | 27,836,000 | -115,559,000 | |||||||||||||||||||||||||||||||||||||||
lease asset de-recognized upon lease cancellation | 0 | 0 | 0 | 3,733,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash (used in) operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
net income | -28,562,000 | -24,035,000 | -25,027,000 | -16,871,000 | -12,361,000 | -9,468,000 | ||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from (used in) operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
amortization of premium on marketable securities | -1,329,000 | 1,068,000 | 2,581,000 | 3,533,000 | 4,034,000 | -62,000 | -28,000 | 33,000 | 199,000 | 74,000 | ||||||||||||||||||||||||||||||||||
proceeds from the sale of common stock under the stock purchase agreement - related party | ||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash operating and investing activities | ||||||||||||||||||||||||||||||||||||||||||||
depreciation | 275,000 | 333,000 | 374,000 | 893,000 | 2,582,000 | 649,000 | 650,000 | 662,000 | 669,000 | 665,000 | 698,000 | 505,000 | 415,000 | 363,000 | 287,000 | 246,000 | 247,000 | 135,000 | 136,000 | 130,000 | 130,000 | 82,000 | 83,000 | 75,000 | 41,000 | 32,000 | ||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of common stock under the stock purchase agreement | ||||||||||||||||||||||||||||||||||||||||||||
landlord tenant incentive included in other current assets | ||||||||||||||||||||||||||||||||||||||||||||
public offering costs included in accounts payable | ||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment financed with landlord tenant incentive | 1,312,000 | |||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities | -1,787,000 | -1,846,000 | -2,500,000 | |||||||||||||||||||||||||||||||||||||||||
right of use operating asset | 1,771,000 | 2,942,000 | ||||||||||||||||||||||||||||||||||||||||||
right of use assets obtained in exchange for new operating lease liabilities | ||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities | ||||||||||||||||||||||||||||||||||||||||||||
public offering costs included in accrued expenses | 259,000 | 105,000 | ||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash operating, investing and financing activities | ||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing activities | ||||||||||||||||||||||||||||||||||||||||||||
non-cash licensing and consulting fees | 0 | 0 | 787,000 | 424,000 | ||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 171,319,000 | 1,466,000 | -12,010,000 | -23,057,000 | -151,561,000 | 131,075,000 | -110,677,000 | 112,927,000 | -18,124,000 | -19,357,000 | 111,072,000 | -14,604,000 | -8,961,000 | 87,600,000 | ||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 168,517,000 | 0 | 0 | 0 | 186,753,000 | 0 | 0 | 0 | 127,766,000 | 0 | 0 | ||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 171,319,000 | 1,466,000 | -12,010,000 | 145,460,000 | -151,561,000 | 131,075,000 | -110,677,000 | 299,680,000 | -18,124,000 | -19,357,000 | 111,072,000 | 113,162,000 | -8,961,000 | 87,600,000 | ||||||||||||||||||||||||||||||
supplemental disclosure of non-cash financing activities | ||||||||||||||||||||||||||||||||||||||||||||
public offering costs included in accounts payable or accrued expenses | 161,000 | -133,000 | ||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment included in accounts payable or accrued expenses | 64,000 | 279,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of series b preferred stock, net of issuance costs | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of series c preferred stock, net of issuance costs | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
accretion of redeemable convertible preferred stock to redemption value | 0 | 391,000 | ||||||||||||||||||||||||||||||||||||||||||
conversion of preferred stock to common stock | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -341,000 | -38,000 | 21,000 | -71,000 | -110,000 | -45,000 | -78,000 | |||||||||||||||||||||||||||||||||||||
payment of offering costs | -599,000 | -36,000 | -90,000 | -423,000 | -35,000 | -250,000 | -1,128,000 | |||||||||||||||||||||||||||||||||||||
proceeds from public offering of common stock, net of commissions and underwriting discounts | 141,000,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||
deferred offering costs | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of series a preferred stock, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercise and employee stock purchase plan issuances | ||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 32,000 | 22,000 | 16,000 | 13,000 | ||||||||||||||||||||||||||||||||||||||||
accrued expenses and other | 35,000 | 261,000 | 1,186,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises and restricted stock | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock and restricted stock | 147,000 | 1,000 | 37,000 | |||||||||||||||||||||||||||||||||||||||||
deferred public offering costs included in accounts payable or accrued expenses | 151,000 | |||||||||||||||||||||||||||||||||||||||||||
licensing or consulting fees paid in common stock | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
accrued expenses | ||||||||||||||||||||||||||||||||||||||||||||
other liabilities | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering of common stock, net of commissions and underwriting discounts | 0 | |||||||||||||||||||||||||||||||||||||||||||
conversion of redeemable convertible preferred stock to common stock | ||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible notes payable | ||||||||||||||||||||||||||||||||||||||||||||
initial public offering costs included in accounts payable or accrued expenses | ||||||||||||||||||||||||||||||||||||||||||||
deferred initial public offering costs included in accounts payable or accrued expenses |
