SIGA Technologies, Inc(NASDAQ:SIGA)

SIGA Technologies, Inc., a commercial-stage pharmaceutical company, focuses on the health security and infectious disease markets in the United States. Its lead product is TPOXX, an orally administered antiviral drug for the treatment of human smallpox disease caused by variola virus. SIGA Technolog...
Website: http://www.siga.com
Founded: 1995
Full Time Employees: 41
CEO: Phillip Gomez
Sector: Healthcare
Industry: Biotechnology
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
product sales and supportive services | 3,537,876 | 2,212,290 | 889,748 | 79,124,860 | 5,821,247 | 79,833,312 | 8,942,875 | 20,675,317 | 23,878,677 | 115,744,151 | 7,958,289 | 1,263,255 | 5,702,515 | 5,103,435 | 65,621,511 | 8,615,765 | 7,320,872 | 114,008,921 | 2,346,110 | 6,924,162 | 3,523,343 | 34,923,420 | 41,810,192 | 38,624,450 | 113,009 | 132,329 | 3,915,335 | 7,142,400 | 53,239 | 468,865,229 | ||||||||||||||||||||||||||||||||||||||||||||
research and development | 2,704,704 | 1,581,794 | 1,730,252 | 1,995,144 | 1,219,568 | 1,635,511 | 1,066,906 | 1,135,574 | 1,551,178 | 736,708 | 1,276,882 | 4,614,911 | 2,620,510 | 6,254,704 | 6,589,616 | 8,051,280 | 3,218,427 | 1,348,327 | 2,500,062 | 1,729,127 | 1,290,401 | 2,805,935 | 2,451,215 | 1,724,327 | 2,506,756 | 4,131,737 | 4,195,989 | 3,907,611 | 3,316,684 | 1,516,069 | 2,210,095 | 2,661,216 | 1,747,934 | 1,412,359 | 1,390,254 | 4,264,561 | 5,201,786 | 7,158,226 | 4,658,355 | 1,901,314 | 1,269,733 | 4,188,923 | 1,327,403 | 1,467,460 | 1,192,092 | 840,379 | 1,099,429 | 650,612 | 549,415 | 934,126 | 2,292,143 | 964,667 | 1,328,364 | 2,514,099 | 2,289,820 | 2,701,164 | 1,465,752 | 4,960,067 | 3,577,948 | 2,491,056 | 1,696,721 | 3,062,016 | 6,631,857 | 4,446,753 | 5,075,211 | 3,955,184 | 3,921,938 | 4,008,959 | 1,925,777 | 2,488,563 | 1,862,557 | 1,731,958 | 1,982,540 | |
total revenues | 6,242,580 | 3,794,084 | 2,620,000 | 81,120,004 | 7,040,815 | 81,468,823 | 10,009,781 | 21,810,891 | 25,429,855 | 116,480,859 | 9,235,171 | 5,878,166 | 8,323,025 | 11,358,139 | 72,211,127 | 16,667,045 | 10,539,299 | 115,357,248 | 4,846,172 | 8,653,289 | 4,813,744 | 37,729,355 | 44,261,407 | 40,348,777 | 2,619,765 | 4,264,066 | 8,111,324 | 3,907,611 | 10,459,084 | 1,569,308 | 471,075,324 | |||||||||||||||||||||||||||||||||||||||||||
yoy | -11.34% | -95.34% | -73.83% | 271.92% | -72.31% | -30.06% | 8.39% | 271.05% | 205.54% | 925.53% | -87.21% | -64.73% | -21.03% | -90.15% | 1390.07% | 92.61% | 118.94% | 205.75% | -89.05% | -78.55% | 83.75% | 784.82% | 445.67% | 932.57% | -74.95% | 171.72% | -98.28% | |||||||||||||||||||||||||||||||||||||||||||||||
qoq | 64.53% | 44.81% | -96.77% | 1052.14% | -91.36% | 713.89% | -54.11% | -14.23% | -78.17% | 1161.27% | 57.11% | -29.37% | -26.72% | -84.27% | 333.26% | 58.14% | -90.86% | 2280.38% | -44.00% | 79.76% | -87.24% | -14.76% | 9.70% | 1440.17% | -38.56% | -47.43% | 107.58% | -62.64% | 566.48% | -99.67% | ||||||||||||||||||||||||||||||||||||||||||||
operating expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of sales and supportive services | 2,940,884 | 2,989,610 | 1,002,083 | 25,554,462 | 157,738 | 14,131,721 | 1,620,510 | 12,311,685 | 3,225,314 | 14,803,945 | 896,537 | 974,420 | 1,150,187 | 881,375 | 3,948,974 | 882,096 | 4,720,116 | 15,271,766 | 83,276 | 995,990 | 250,848 | 4,332,341 | 5,559,215 | 4,796,768 | 109,094 | 130,197 | 737,274 | 915,367 | 102,703 | 95,166,271 | ||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative | 4,673,014 | 5,262,945 | 4,786,511 | 5,487,576 | 5,675,662 | 6,907,264 | 4,822,591 | 5,530,423 | 7,875,773 | 7,382,195 | 5,999,761 | 4,425,959 | 4,235,108 | 5,875,676 | 19,656,138 | 5,874,139 | 3,518,030 | 3,745,542 | 4,305,644 | 5,216,059 | 4,056,184 | 3,389,917 | 3,566,258 | 3,870,927 | 3,176,024 | 3,496,971 | 3,196,370 | 3,392,228 | 3,166,566 | 3,828,121 | 3,114,678 | 2,880,394 | 3,056,546 | 3,281,011 | 3,093,926 | 3,058,244 | 2,869,869 | 4,437,128 | 2,855,255 | 3,738,709 | 2,656,231 | 2,594,570 | 2,321,236 | 2,605,476 | 3,087,523 | 2,422,546 | 4,313,540 | 2,799,054 | 3,088,658 | 3,781,586 | 3,265,735 | 3,166,149 | 3,031,349 | 2,582,851 | 3,138,711 | 3,474,691 | 2,213,877 | 6,362,512 | 3,968,605 | 9,350,541 | 4,250,056 | 2,538,794 | 1,389,259 | 2,233,825 | 1,968,791 | 2,149,541 | 1,522,186 | 1,801,746 | 2,059,693 | 1,492,867 | 945,347 | 1,165,071 | 1,004,804 | |
total operating expenses | 11,563,744 | 13,293,819 | 12,842,579 | 35,440,135 | 9,296,213 | 24,382,877 | 9,467,694 | 20,731,052 | 14,154,456 | 24,803,775 | 10,544,415 | 10,516,533 | 10,431,331 | 13,162,835 | 29,338,094 | 13,596,334 | 11,978,180 | 21,332,256 | 7,790,061 | 8,652,187 | 6,803,151 | 10,926,023 | 11,363,188 | 11,551,641 | 6,617,820 | 7,733,491 | 7,450,745 | 5,612,861 | 8,267,130 | 7,110,458 | 102,190,175 | 6,370,907 | 6,282,845 | 6,283,036 | 7,041,039 | 8,323,099 | 9,470,956 | 13,766,681 | 12,720,519 | 11,186,241 | 8,329,144 | 22,141,406 | 4,955,800 | 5,800,130 | 6,231,807 | 18,394,281 | 182,827,596 | 5,397,121 | 6,187,850 | 7,447,317 | 7,855,759 | 6,597,431 | 7,134,974 | 7,772,711 | 7,685,619 | 9,033,527 | 7,014,713 | 12,729,001 | 9,621,092 | 13,598,975 | 8,158,161 | 7,309,106 | 9,043,519 | 7,469,447 | 8,116,153 | 7,684,204 | 6,541,340 | 6,599,035 | 4,866,205 | 5,035,995 | 3,996,935 | 3,799,165 | 3,970,434 | |
operating income | -5,321,164 | -9,499,735 | -10,222,579 | 45,679,869 | -2,255,398 | 57,085,946 | 542,087 | 1,079,839 | 11,275,399 | 91,677,084 | -1,309,244 | -4,638,367 | -2,108,306 | -1,804,696 | 42,873,033 | 3,070,711 | -1,438,881 | 94,024,992 | -2,943,889 | 1,102 | -1,989,407 | 26,803,332 | 32,898,219 | 28,797,136 | -3,998,055 | -3,469,425 | 660,579 | -1,705,250 | 2,191,954 | -5,541,150 | 368,885,149 | -3,709,691 | -4,534,911 | -4,870,677 | -5,650,785 | -4,058,538 | -4,269,170 | -6,608,455 | -8,062,164 | -9,284,927 | -7,059,411 | -17,952,483 | -3,628,397 | -4,332,670 | -5,039,715 | -17,553,902 | -181,728,167 | -4,746,509 | -5,638,435 | -6,513,191 | -5,563,616 | -5,632,764 | -5,806,610 | -5,258,612 | -5,395,799 | -6,332,363 | -5,548,961 | -7,768,934 | -6,043,144 | -11,107,919 | -6,461,440 | -4,247,090 | -2,411,662 | -3,022,694 | -3,040,942 | -3,729,020 | -2,619,402 | -2,509,076 | -2,940,428 | -2,547,432 | -2,134,378 | -2,067,207 | -1,987,894 | |
yoy | 135.93% | -116.64% | -1985.78% | 4130.25% | -120.00% | -37.73% | -141.40% | -123.28% | -634.81% | -5179.92% | -103.05% | -251.05% | 46.52% | -101.92% | -1556.34% | 278548.91% | -27.67% | 250.80% | -108.95% | -100.00% | -50.24% | -872.56% | 4880.21% | -1788.73% | -282.40% | -37.39% | -99.82% | -54.03% | -148.34% | 13.77% | -6628.03% | -8.60% | 6.22% | -26.30% | -29.91% | -56.29% | -39.53% | -63.19% | 122.20% | 114.30% | 40.08% | 2.27% | -98.00% | -8.72% | -10.62% | 169.51% | 3166.37% | -15.73% | -2.90% | 23.86% | 3.11% | -11.05% | 4.64% | -32.31% | -10.71% | -42.99% | -14.12% | 82.92% | 150.58% | 267.48% | 112.48% | 13.89% | -7.93% | 20.47% | 3.42% | 46.38% | 22.72% | 21.38% | 47.92% | |||||
qoq | -43.99% | -7.07% | -122.38% | -2125.36% | -103.95% | 10430.77% | -49.80% | -90.42% | -87.70% | -7102.29% | -71.77% | 120.00% | 16.82% | -104.21% | 1296.19% | -313.41% | -101.53% | -3293.90% | -267240.56% | -100.06% | -107.42% | -18.53% | 14.24% | -820.28% | 15.24% | -625.21% | -138.74% | -177.80% | -139.56% | -101.50% | -10043.82% | -18.20% | -6.89% | -13.81% | 39.23% | -4.93% | -35.40% | -18.03% | -13.17% | 31.53% | -60.68% | 394.78% | -16.25% | -14.03% | -71.29% | -90.34% | 3728.67% | -15.82% | -13.43% | 17.07% | -1.23% | -2.99% | 10.42% | -2.54% | -14.79% | 14.12% | -28.58% | 28.56% | -45.60% | 71.91% | 52.14% | 76.11% | -20.21% | -0.60% | -18.45% | 42.36% | 4.40% | -14.67% | 15.43% | 19.35% | 3.25% | 3.99% | ||
operating margin % | -85.24% | -250.38% | -390.17% | 56.31% | -32.03% | 70.07% | 5.42% | 4.95% | 44.34% | 78.71% | -14.18% | -78.91% | -25.33% | -15.89% | 59.37% | 18.42% | -13.65% | 81.51% | -60.75% | 0.01% | -41.33% | 71.04% | 74.33% | 71.37% | -152.61% | -81.36% | 8.14% | -43.64% | 20.96% | -353.10% | 78.31% | -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% | -Infinity% | -Infinity% | |
other income | 1,277,480 | 1,535,883 | 1,866,693 | 1,592,304 | 1,684,983 | 1,496,181 | 1,330,505 | 1,317,996 | 1,942,437 | 1,191,026 | 883,148 | 1,190,705 | 890,629 | 677,233 | 258,975 | 72,373 | 23,322 | 25,117 | 26,252 | 24,235 | 25,568 | 62,859 | 24,932 | 31,931 | 412,363 | 588,644 | 759,881 | 737,577 | 736,129 | 78,789,531 | 5,067 | 144,152 | 2,235 | 4,970 | 2,021 | 8,066 | 4,419 | 1,768 | 30,756 | 58,489 | 11,311 | 13,379 | 12,483 | 10,877 | 5,464 | 4 | 5 | 1,051 | 5 | 8 | 5 | 1,382 | 103 | 192 | 94 | 74 | 162 | 632 | 329 | 2,006 | -2,793 | 775 | 662 | 9,277 | 18,225 | 23,098 | 43,452 | |||||||
income before income taxes | -4,043,684 | -7,963,852 | -8,355,886 | 47,272,173 | -570,415 | 58,582,127 | 1,872,592 | 2,397,835 | 13,217,836 | 92,868,110 | -426,096 | -3,447,662 | -1,217,677 | -1,127,463 | 43,132,008 | 3,192,643 | -1,064,455 | 93,873,331 | -3,984,159 | 467,606 | -1,045,038 | 26,250,153 | 31,648,995 | 27,209,480 | -11,600,035 | -6,462,603 | -1,569,569 | -4,282,181 | 2,135,930 | 67,635,160 | 362,637,418 | -7,048,415 | -11,584,608 | -12,739,076 | -9,681,710 | -7,408,612 | -8,499,876 | -10,434,708 | -9,247,714 | -9,564,381 | -10,437,273 | -19,870,154 | -5,564,610 | -6,485,089 | -7,069,488 | -19,464,720 | -182,123,716 | -4,723,279 | -5,623,154 | -6,022,090 | -6,592,004 | -5,027,416 | -7,154,261 | -4,968,678 | -5,410,737 | -6,007,277 | -5,985,612 | |||||||||||||||||
benefit for income taxes | 589,432 | -2,409,202.75 | 1,990,067 | 162,192 | -1,008,590.5 | -528,647 | -565,219 | -2,940,496 | 226,159.5 | 33,030 | 572,186 | 299,422 | -2,635,898.75 | -10,091,420 | 703,406 | -20,666,303 | 870,801 | 232,933 | -6,088,727 | -7,461,038 | -6,319,322 | 2,702,506 | 1,959,998 | 363,742 | 1,119,689 | -506,153 | -15,244,226 | 25,412,995 | 2,352 | 2,436,353 | -134,668 | |||||||||||||||||||||||||||||||||||||||||||
net and comprehensive loss | -3,454,252 | -918,255 | -361,049 | -812,105 | -3,162,492 | -7,051,264 | -11,582,256 | -10,302,723 | -9,816,378 | -7,501,437 | -8,614,946 | -10,439,900 | -9,243,642 | -9,565,851 | -10,448,567 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic loss per share | -0.05 | -0.01 | -0.01 | -0.04 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted loss per share | -0.05 | -0.01 | -0.01 | -0.02 | -0.05 | -0.02 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: basic | 71,649,957 | 71,528,043 | 71,604,956 | 71,465,521 | 71,427,527 | 71,253,172 | 71,368,585 | 71,152,572 | 71,093,653 | 71,362,209 | 71,084,735 | 71,090,642 | 72,197,038 | 72,929,550 | 73,024,147 | 72,678,333 | 73,070,565 | 75,322,194 | 74,840,846 | 75,810,641 | 76,757,010 | 79,259,000 | 78,080,461 | 80,340,695 | 81,240,105 | 81,031,254 | 81,064,927 | 80,986,524 | 80,913,320 | 79,923,295 | 80,023,044 | 53,777,687 | 53,419,686 | 52,368,842 | 51,639,622 | 51,639,811 | 51,638,352 | 50,929,491 | 35,109,434 | 34,507,090 | ||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: diluted | 71,649,957 | 71,867,627 | 71,604,956 | 71,748,888 | 71,427,527 | 71,905,712 | 71,766,503 | 71,753,231 | 71,562,996 | 71,679,270 | 71,084,735 | 71,090,642 | 72,197,038 | 73,546,501 | 73,259,272 | 73,332,888 | 73,883,058 | 76,402,716 | 74,840,846 | 76,660,054 | 77,572,587 | 79,437,306 | 78,168,070 | 80,516,863 | 81,240,105 | 82,175,023 | 82,181,858 | 82,114,661 | 82,139,108 | 82,708,472 | 82,929,476 | 53,777,687 | 53,419,686 | 52,368,842 | 51,639,622 | 51,639,811 | 51,638,352 | 54,061,650 | 51,987,253 | 54,671,403 | ||||||||||||||||||||||||||||||||||
net and comprehensive income | -5,429,918 | -6,365,819 | 35,483,103 | -408,223 | 45,760,315 | 1,343,945 | 1,832,616 | 10,277,340 | 72,255,625 | -393,066 | -2,875,476 | -811,794 | 33,040,588 | 2,037,062 | 73,207,028 | -3,113,358 | 169,200 | 20,161,426 | 24,187,957 | 20,890,158 | -8,897,529 | -4,502,605 | -1,205,827 | 1,629,777 | 52,390,934 | 388,050,413 | -20,094,048 | -5,630,520 | -6,573,437 | -7,153,319 | -19,056,255 | -240,076,761 | -2,948,262 | -3,381,859 | ||||||||||||||||||||||||||||||||||||||||
basic income per share | 0.1 | -0.09 | 0.5 | -0.01 | 0.048 | 0.02 | 0.03 | 0.14 | -0.015 | -0.01 | -0.04 | 0.12 | 0.45 | 0.03 | -0.013 | -0.04 | 0.113 | 0.31 | 0.26 | -0.11 | -0.008 | -0.01 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted income per share | 0.1 | -0.09 | 0.49 | -0.01 | 0.048 | 0.02 | 0.03 | 0.14 | -0.015 | -0.01 | -0.04 | 0.118 | 0.45 | 0.03 | -0.013 | -0.04 | 0.113 | 0.31 | 0.26 | -0.023 | -0.03 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for income taxes | -11,789,070 | -1,155,581 | -298,406 | -2,849 | -92,825 | -115,070 | -1,470 | -11,294 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from change in fair value of warrant liability | 49,559 | 351,104 | -176,778 | -1,066,522 | 442,269 | 918,801 | -616,038 | -1,274,156 | -1,619,587 | -16,065 | 316,545 | 981,923 | 656,523 | 3,136,265 | 360,285 | 294,356 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
patent expenses | 193,258 | 174,655 | 165,996 | 176,167 | 193,334 | 198,239 | 164,102 | 174,203 | 182,597 | 182,299 | 173,580 | 182,310 | 187,916 | 206,656 | 186,028 | 178,332 | 218,472 | 221,475 | 250,857 | 197,017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of term loan | -4,981,461 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -3,016,817 | -3,898,367 | -3,971,952 | -3,971,031 | -3,928,418 | -3,962,100 | -3,924,124 | -3,843,161 | -3,748,818 | -3,762,240 | -3,737,175 | -3,652,496 | -3,608,916 | -2,290,526 | -94,776 | -10,214 | -13,315 | -253,412 | -86,223 | -105,149 | -123,609 | -140,829 | -164,016 | -293,438 | -376,323 | -373,555 | ||||||||||||||||||||||||||||||||||||||||||||||||
diluted (loss) per share | -0.11 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share | 0.02 | 0.64 | 4.85 | -0.06 | -0.06 | -0.08 | -0.11 | 0.47 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease termination | 1,225,421 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from change in fair value of warrant liability | -1,651,121 | -2,328,674 | -3,303,114 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share | 0.65 | 4.71 | -0.06 | -0.06 | -0.08 | -0.11 | 0.44 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per share: basic and diluted | -0.09 | -0.15 | -0.083 | -0.12 | -0.1 | -0.11 | -0.15 | -0.17 | -0.18 | -0.19 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: basic and diluted | 79,094,230 | 79,039,000 | 78,908,929 | 78,840,312 | 78,777,144 | 57,188,503 | 54,284,296 | 54,216,604 | 54,114,296 | 53,919,896 | 53,589,268 | 53,504,296 | 53,504,296 | 53,414,296 | 53,252,155 | 52,548,997 | 52,214,824 | 51,714,146 | 51,637,770 | 49,959,345 | 45,151,774 | 45,509,375 | 43,620,212 | 43,196,362 | 37,463,255 | 36,747,909 | 35,838,346 | 34,732,625 | 33,946,494 | |||||||||||||||||||||||||||||||||||||||||||||
interest on pharmathene liability | 952,624 | 3,566,451 | 4,259,451 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from change in fair value of warrant liabilities | -156,906 | -295,771 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reorganization items | -327,729 | -3,389,173 | -1,931,050 | -1,948,696 | -2,149,981 | -1,781,825 | -1,824,599 | -301,937 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
patent preparation fees | 240,597 | 219,725 | 230,246 | 239,690 | 219,715 | 246,172 | 194,444 | 235,334 | 333,103 | 169,833 | 306,009 | 226,198 | 285,736 | 333,427 | 329,054 | 300,581 | 458,156 | 793,910 | 376,877 | 376,320 | 336,298 | 571,219 | 482,074 | 413,048 | 341,827 | 288,086 | 234,511 | 305,661 | 320,339 | 349,465 | 191,144 | 84,426 | 109,130 | 119,861 | 198,115 | 133,967 | 129,605 | |||||||||||||||||||||||||||||||||||||
decrease in fair value warrant liability | -626,209 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation accrual | 10,072.75 | 13,553 | 12,899,226 | 175,465,718 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) in fair value of warrant liabilities | -280,382.5 | -1,121,530 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit and (provision) for income taxes | -2,173 | 4,072 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation accrual expense | 2,917,187 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in fair value of common stock warrants | 11,532 | 145,788 | 156,105 | 655,109 | -734,955 | 980,289 | -974,199 | 462,735 | -15,032 | 325,012 | -436,813 | 402,043 | 4,726,054 | 2,039,851 | 1,762,958 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | -223,894 | -65,910 | -88,348 | -83,831 | 408,465 | -57,953,045 | 1,775,017 | 2,241,295 | 1,683,633 | 1,690,028 | 1,966,336 | 2,278,442 | 1,780,368 | 2,470,346 | 1,660,720 | 1,932,719 | 1,609,270 | 1,527,275 | 32,907,988 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share: basic and diluted | -0.09 | -0.1 | -0.12 | -0.13 | -1.155 | -4.49 | -0.06 | -0.06 | -0.063 | -0.09 | -0.06 | -0.09 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -4,338,457 | -4,901,976 | -3,061,080 | -4,875,819 | -3,188,310 | -2,940,391 | -4,346,557 | -4,052,893 | -5,756,989 | 210,514 | 23,841,926 | -4,701,275 | -13,577,129 | -4,430,306 | -4,571,621 | -4,409,458 | 1,048,362 | -1,428,688 | -10,353,111 | -6,884,501 | -1,571,456 | -3,028,881 | -3,140,736 | -858,304 | ||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | 36.07% | 66.71% | -29.57% | 20.30% | -44.62% | -1496.77% | -118.23% | -13.79% | -57.60% | -104.75% | -621.52% | 6.62% | -1395.08% | 210.10% | -55.84% | -35.95% | -166.71% | -52.83% | 229.64% | 702.11% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | -11.50% | 60.14% | -37.22% | 52.93% | 8.43% | -32.35% | 7.25% | -29.60% | -2834.73% | -99.12% | -607.14% | -65.37% | 206.46% | -3.09% | 3.68% | -520.60% | -173.38% | -86.20% | 50.38% | 338.10% | -48.12% | -3.56% | 265.92% | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income margin % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | |
change in net unrealized gain on short-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | -4,338,457 | -4,901,976 | -3,061,080 | -4,875,819 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per share | -0.08 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss before benefit from income taxes | -3,767,802.75 | -1,316,761 | -9,066,062 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding, basic | 50,806,284 | 50,879,599 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | -0.09 | -0.29 | -0.1 | -0.1 | -0.1 | 0.04 | -0.04 | -0.28 | -0.19 | -0.05 | -0.09 | -0.09 | -0.03 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in fair value of common | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock warrants | -1,535,728 | -2,018,644 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on securities | 972.25 | 528 | 3,361 | 1,323 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive loss | -3,653,580.25 | -4,429,778 | -4,568,260 | -4,408,135 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in fair value of common stock rights, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock warrants, and treasury securities | -1,548,927 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in fair value of common | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock rights and common stock warrants | -1,368,516 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in fair value of common stock rights and common stock warrants | -2,629,264 | 1,190,714 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted average shares outstanding: basic and diluted | 37,675,381 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in fair value of common stock rights and common stock warrants | -7,763,035 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in fair value of common stock rights and common stock warrants | -3,944,735 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in fair market value of common stock rights and common stock warrants | -230,804.25 | -912,728 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in fair market value of common stock rights and common stock warrants | -1,096,627 | 1,086,138 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: fully diluted | 34,507,090 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 145,562,142 | 154,966,414 | 171,955,584 | 182,463,084 | 162,271,052 | 155,400,262 | 99,269,756 | 106,949,786 | 143,868,648 | 150,145,844 | 71,114,114 | 76,213,484 | 115,680,683 | 98,790,622 | 109,749,555 | 114,530,926 | 153,259,914 | 103,138,819 | 92,819,425 | 98,486,013 | 106,527,495 | 117,890,240 | 78,663,526 | 53,065,833 | 77,377,300 | 65,249,072 | 78,095,231 | 100,263,915 | 102,085,215 | 100,652,809 | 103,985,265 | 10,581,112 | 13,934,807 | 19,857,833 | 25,798,125 | 30,865,936 | 30,103,574 | 28,701,824 | 20,492,788 | 78,022,356 | 104,061,350 | 112,711,028 | 129,289,275 | 115,656,150 | 95,545,619 | 99,713,929 | 104,682,642 | 99,029,327 | 107,067,070 | 91,309,754 | 105,190,655 | 32,962,728 | 24,690,394 | 32,017,490 | 22,671,928 | 34,932,776 | 42,588,476 | 49,256,930 | 12,409,958 | 5,000,364 | 3,835,915 | 6,332,053 | 5,711,777 | 6,540,003 | 8,508,027 | 14,496,313 | 1,442,256 | 1,608,271 | 1,563,660 | 2,321,519 | 2,957,755 | 5,422,814 | 5,090,173 | 6,832,290 |
accounts receivable | 4,501,682 | 3,263,736 | 2,490,234 | 6,486,378 | 7,185,485 | 21,166,129 | 12,089,010 | 8,954,433 | 18,127,180 | 21,130,951 | 8,050,059 | 6,026,887 | 12,316,704 | 45,406,960 | 54,925,558 | 19,598,122 | 5,338,900 | 83,650,450 | 3,822,824 | 7,206,135 | 4,001,259 | 3,340,263 | 40,398,708 | 36,611,661 | 1,685,642 | 4,167,996 | 3,217,701 | 4,128,216 | 4,099,954 | 1,959,133 | 1,539,538 | 2,128,957 | 1,263,680 | 1,802,107 | 612,166 | 1,768,981 | 4,878,631 | 3,154,370 | 38,747,077 | 34,488,734 | 1,003,154 | 3,676,730 | 979,232 | 769,214 | 14,272,317 | 491,632 | 569,061 | 742,709 | 610,420 | 982,023 | 741,918 | 622,789 | 1,026,599 | 970,288 | 1,095,324 | 1,517,947 | 1,932,610 | 2,637,103 | 1,708,294 | 1,808,640 | 1,245,241 | 3,002,144 | 1,361,236 | 3,445,347 | 3,308,935 | 2,405,861 | 2,727,451 | 2,852,965 | 1,247,272 | 1,959,608 | 2,313,677 | 1,372,834 | 551,931 | 986,489 |
inventory | 56,494,950 | 49,054,873 | 48,006,005 | 35,617,037 | 59,060,679 | 49,563,880 | 62,024,473 | 55,664,453 | 63,721,788 | 64,218,337 | 64,950,228 | 50,497,103 | 42,577,787 | 39,273,090 | 31,261,346 | 16,431,382 | 16,277,501 | 19,510,379 | 29,673,044 | 19,599,891 | 20,410,371 | 20,265,519 | 10,747,532 | 14,006,986 | 16,342,014 | 9,652,855 | 3,931,161 | 2,390,487 | 2,017,077 | 2,908,210 | 2,908,249 | 2,908,249 | 2,983,249 | 2,983,249 | 2,983,249 | 15,416,808 | 19,119,555 | 26,209,964 | 17,751,519 | 28,931,893 | 22,841,861 | 12,447,088 | 1,091,948 | 8,770,488 | 14,815,835 | 19,044,477 | 18,126,911 | 16,845,607 | 17,075,545 | 20,515,349 | 16,988,019 | 18,452,502 | 13,148,805 | 17,641,922 | 17,357,337 | 8,859,970 | 923,195 | |||||||||||||||||
prepaid expenses and other current assets | 4,966,957 | 5,571,841 | 5,293,648 | 4,636,464 | 5,104,614 | 4,914,613 | 7,302,979 | 4,906,577 | 2,174,993 | 3,496,028 | 1,856,291 | 1,560,626 | 1,958,508 | 2,315,672 | 964,065 | 3,083,027 | 2,232,989 | 2,453,444 | 2,622,254 | 1,774,218 | 1,950,149 | 2,112,069 | 1,290,388 | 1,382,499 | 2,617,852 | 5,234,000 | 2,324,439 | 3,503,932 | 3,875,130 | 4,317,615 | 1,134,925 | 1,389,933 | 1,900,566 | 2,019,999 | 1,092,396 | 571,646 | 932,003 | 954,426 | 9,586,430 | 2,124,292 | 552,616 | 623,983 | 888,481 | 1,153,130 | 422,521 | 898,705 | 724,174 | 1,358,018 | 978,488 | 750,808 | 1,061,109 | 930,507 | 779,150 | 801,149 | 420,467 | 431,978 | ||||||||||||||||||
total current assets | 211,525,731 | 212,856,864 | 227,745,471 | 229,202,963 | 233,621,830 | 231,044,884 | 180,686,218 | 176,475,249 | 227,892,609 | 238,991,160 | 145,970,692 | 134,298,100 | 172,533,682 | 185,786,344 | 196,900,524 | 153,643,457 | 177,109,304 | 208,753,092 | 128,937,547 | 127,066,257 | 132,889,274 | 143,608,091 | 131,100,154 | 105,066,979 | 98,022,808 | 180,041,785 | 98,621,732 | 121,534,950 | 123,538,666 | 121,289,845 | 113,663,346 | 122,376,221 | 30,932,438 | 37,364,493 | 40,894,746 | 58,945,660 | 65,172,653 | 69,159,474 | 86,577,814 | 143,567,275 | 128,458,981 | 129,458,829 | 139,510,700 | 133,168,731 | 131,307,728 | 129,804,671 | 124,102,788 | 129,734,471 | 133,333,724 | 123,941,842 | 143,853,152 | 145,613,525 | 103,530,458 | 84,946,176 | 42,540,233 | 46,578,955 | 46,636,330 | 52,978,703 | 14,538,719 | 17,240,832 | 20,423,847 | 24,702,564 | 21,203,288 | 19,341,053 | 21,239,333 | 23,486,546 | 5,673,519 | 5,925,949 | 4,969,840 | 6,255,092 | 7,190,484 | 7,408,692 | 5,763,514 | 7,948,894 |
property, plant and equipment | 1,673,973 | 1,090,824 | 1,196,803 | 1,049,022 | 1,188,008 | 1,298,423 | 1,411,315 | 1,517,270 | 1,193,237 | 1,331,708 | 1,469,298 | 1,605,222 | 1,717,193 | 1,848,314 | 1,979,517 | 2,109,720 | 2,238,431 | 2,365,957 | 2,468,463 | 2,597,296 | 1,986,888 | 2,103,990 | 2,236,668 | 2,366,135 | 2,500,641 | 2,618,303 | 2,749,758 | 2,859,865 | 2,987,432 | 171,274 | 117,864 | 132,574 | 108,850 | 138,640 | 119,735 | 262,966 | 263,302 | 299,477 | 330,118 | 372,779 | 413,848 | 449,825 | 457,457 | 446,581 | 753,158 | 831,936 | 913,309 | 1,000,542 | 1,084,650 | 1,382,073 | 1,236,373 | 1,143,651 | 1,158,327 | 987,869 | 774,739 | 855,208 | 899,036 | 818,992 | 794,468 | 894,258 | 1,024,517 | 1,150,257 | 1,295,478 | 1,651,810 | 1,265,531 | 1,225,656 | 1,309,486 | 1,319,334 | 1,247,196 | 1,360,018 | 1,425,979 | 1,418,021 | 1,317,265 | 1,479,678 |
deferred tax asset | 5,086,458 | 4,428,519 | 1,560,453 | 3,967,201 | 11,132,552 | 10,854,702 | 12,104,765 | 11,611,925 | 11,011,668 | 11,048,118 | 7,897,576 | 7,591,743 | 6,733,810 | 6,250,385 | 2,422,607 | 2,544,053 | 14,151,002 | 11,733,385 | 2,441,740 | 2,441,720 | 2,431,963 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 | 898,334 |
other assets | 203,362 | 192,893 | 202,015 | 212,696 | 226,485 | 240,683 | 253,605 | 2,155,793 | 2,149,482 | 2,083,535 | 2,144,938 | 2,117,360 | 2,041,240 | 252,546 | 261,814 | 249,170 | 265,433 | 286,585 | 306,722 | 392,665 | 419,448 | 676,923 | 702,885 | 901,906 | 847,983 | 856,766 | 862,979 | 929,963 | 992,966 | 1,058,880 | 1,095,199 | 789,913 | 702,167 | 702,167 | 642,083 | 642,083 | 642,083 | 642,083 | 642,083 | 641,564 | 1,989,520 | 1,989,520 | 1,989,520 | 1,989,520 | 1,989,520 | 1,989,520 | 1,991,512 | 1,999,431 | 2,024,555 | 2,078,159 | 2,137,433 | 2,202,294 | 2,124,931 | 2,181,720 | 1,625,800 | 1,625,800 | 277,844 | 535,417 | 371,748 | 281,608 | 280,648 | 280,648 | 274,713 | 268,665 | 312,252 | 304,751 | 283,975 | 279,902 | 290,893 | 283,856 | 282,712 | 270,475 | 267,975 | 261,766 |
total assets | 219,387,858 | 219,467,434 | 231,603,076 | 235,330,216 | 247,067,209 | 244,337,026 | 195,354,237 | 192,658,571 | 243,145,330 | 254,352,855 | 158,380,838 | 146,510,759 | 183,924,259 | 195,035,923 | 204,224,075 | 159,940,495 | 184,546,643 | 214,726,575 | 135,563,352 | 133,686,025 | 138,766,538 | 149,831,391 | 141,422,152 | 120,416,954 | 118,574,463 | 198,566,190 | 203,011,437 | 203,092,260 | 206,439,348 | 203,443,741 | 143,727,321 | 128,340,625 | 133,135,253 | 144,670,379 | 148,726,158 | 156,030,474 | 160,820,485 | 160,981,977 | 162,837,339 | 201,668,556 | 184,796,318 | 185,732,936 | 197,165,006 | 182,462,827 | 173,238,862 | 166,385,335 | 164,715,384 | 209,471,589 | 214,787,829 | 193,824,234 | 201,569,656 | 177,014,114 | 128,726,504 | 105,836,130 | 92,051,992 | 92,640,990 | 89,027,621 | 90,380,477 | 50,784,094 | 51,968,582 | 22,627,346 | 27,031,803 | 23,671,813 | 22,159,862 | 23,715,450 | 25,915,287 | 8,165,314 | 8,423,519 | 7,406,263 | 8,797,300 | 9,797,509 | 9,995,522 | 8,247,088 | 10,588,672 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 6,306,482 | 824,522 | 5,032,898 | 1,192,161 | 1,230,039 | 1,340,337 | 1,260,762 | 1,033,123 | 2,523,350 | 1,456,316 | 564,272 | 1,081,337 | 1,139,853 | 3,355,268 | 2,445,390 | 1,214,617 | 1,778,359 | 2,028,004 | 9,962,965 | 675,403 | 446,795 | 1,278,217 | 1,118,307 | 630,165 | 4,765,817 | 3,054,032 | 2,251,814 | 1,070,926 | 2,149,605 | 1,688,488 | 894,792 | 1,412,595 | 432,207 | 1,328,867 | 1,362,331 | 3,475,102 | 2,259,096 | 2,517,072 | 2,925,464 | 9,916,911 | 8,493,678 | 3,944,476 | 3,174,820 | 4,780,691 | 3,553,191 | 3,384,310 | 680,930 | 1,628,237 | 4,343,762 | 5,064,380 | 6,826,552 | 16,258,393 | 8,588,832 | 10,189,917 | 10,613,539 | 10,045,821 | 3,903,352 | 2,278,316 | 2,218,881 | 1,377,339 | 2,293,459 | 2,884,259 | 1,415,251 | 4,403,759 | 3,963,926 | 3,458,013 | 2,979,389 | 2,810,559 | 2,054,892 | 1,806,073 | 1,155,464 | 999,216 | 949,204 | 1,321,146 |
accrued expenses and other current liabilities | 6,529,847 | 6,520,057 | 9,472,862 | 7,107,421 | 16,226,824 | 5,640,110 | 7,184,514 | 6,533,033 | 6,122,929 | 10,181,810 | 30,125,855 | 17,894,986 | 16,001,327 | 16,852,781 | 15,887,359 | 14,844,830 | 4,653,420 | 9,252,812 | 8,979,128 | 7,295,055 | 7,064,722 | 9,205,293 | 15,182,437 | 14,931,370 | 16,658,698 | 8,636,911 | 9,544,060 | 10,052,283 | 9,957,736 | 9,648,917 | 4,310,917 | 3,288,437 | 3,586,195 | 5,481,579 | 4,320,994 | 3,097,915 | 2,948,349 | 4,584,752 | 4,793,300 | 3,310,723 | 5,045,138 | 3,388,608 | 3,063,410 | 3,243,021 | 3,423,697 | 2,085,995 | 1,925,696 | 4,777,869 | 4,660,747 | 4,842,393 | 7,231,697 | 5,502,750 | 4,569,305 | 4,283,849 | 5,183,230 | 4,465,450 | 3,235,129 | 4,644,461 | 1,476,875 | 1,870,688 | ||||||||||||||
dividend payable | 43,034,458 | 42,673,509 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 8,884,121 | 376,562,998 | 376,030,704 | 377,641,485 | 377,447,093 | 376,480,126 | 376,203,046 | 367,483,905 | 367,123,574 | 288,293,407 | 255,474,196 | 255,258,371 | 255,094,794 | 233,739,966 | 13,528,961 | 81,799 | 188,081,857 | 187,783,380 | 162,222,189 | 162,057,530 | 119,069,235 | 83,505,866 | 57,052,020 | 43,603,902 | 42,992,609 | 42,727,036 | 41,001,110 | 168,153 | 190,763 | 212,874 | 600,927 | 662,211 | 1,570,234 | 1,319,069 | 1,329,120 | 1,337,960 | 1,302,600 | 1,302,600 | ||||||||||||||||||||||||||||||||||||
income tax payable | 403,517 | 408,000 | 96,561 | 4,178,260 | 12,687 | 8,020,366 | 127,815 | 82,457 | 2,703,690 | 21,690,899 | 54,432 | 11,822 | 1,335,311 | 1,309,672 | 9,123,153 | 634,619 | 808,771 | 19,207,042 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 65,158,425 | 17,992,579 | 24,842,321 | 22,717,842 | 27,800,350 | 25,331,613 | 22,302,531 | 21,378,053 | 74,812,198 | 54,117,745 | 30,744,559 | 18,988,145 | 18,476,491 | 21,517,721 | 27,455,902 | 16,694,066 | 7,240,550 | 30,487,858 | 18,942,093 | 7,970,458 | 7,511,517 | 10,483,510 | 16,300,744 | 15,561,535 | 21,424,515 | 91,735,809 | 11,795,874 | 11,123,209 | 12,107,341 | 11,337,405 | 5,205,709 | 381,264,030 | 4,018,402 | 6,810,446 | 13,038,358 | 13,632,279 | 12,561,063 | 13,829,233 | 108,327,773 | 216,882,489 | 13,538,816 | 7,333,084 | 6,238,230 | 8,023,712 | 6,976,888 | 7,460,253 | 4,591,176 | 8,396,869 | 11,135,819 | 12,189,024 | 17,249,699 | 30,963,067 | 15,151,839 | 15,715,540 | 15,796,769 | 14,511,271 | 7,138,481 | 6,922,777 | 3,695,756 | 3,248,027 | 3,286,176 | 4,263,180 | 2,820,919 | 9,834,614 | 8,889,859 | 9,028,580 | 9,744,560 | 10,811,853 | 8,059,032 | 4,319,169 | 3,347,829 | 1,721,510 | 1,547,224 | 2,117,670 |
other liabilities | 2,607,831 | 2,653,283 | 3,281,879 | 3,300,326 | 3,134,232 | 3,200,650 | 3,609,572 | 3,721,969 | 3,342,927 | 3,376,203 | 3,495,466 | 3,448,558 | 3,354,308 | 3,358,160 | 3,630,046 | 3,477,575 | 3,398,960 | 3,402,869 | 3,720,734 | 3,716,464 | 2,849,744 | 2,915,401 | 3,134,304 | 2,969,867 | 2,874,879 | 2,929,743 | 3,004,313 | 3,321,486 | 3,534,054 | 1,263,113 | 903,953 | 704,858 | 774,131 | 840,253 | 844,407 | 238,323 | 225,824 | 247,989 | 269,047 | 290,104 | 311,161 | 332,218 | 351,890 | 371,561 | 389,838 | 405,325 | 415,895 | 426,465 | 437,035 | 447,605 | 454,241 | 348,135 | 167,093 | 166,303 | 161,980 | 157,182 | 152,384 | 147,586 | 83,699 | 20,925 | ||||||||||||||
total liabilities | 67,766,256 | 20,645,862 | 28,124,200 | 26,018,168 | 30,934,582 | 28,532,263 | 25,912,103 | 25,100,022 | 78,155,125 | 57,493,948 | 34,240,025 | 22,436,703 | 21,830,799 | 24,875,881 | 31,085,948 | 20,171,641 | 16,809,847 | 40,412,168 | 29,007,490 | 16,965,063 | 16,081,671 | 20,038,122 | 28,461,738 | 26,283,936 | 30,432,341 | 100,782,434 | 100,144,921 | 99,637,793 | 100,369,779 | 100,529,054 | 91,253,516 | 469,658,356 | 467,751,753 | 467,808,670 | 461,553,072 | 459,441,190 | 456,959,158 | 448,400,246 | 476,002,283 | 505,743,088 | 479,477,570 | 470,161,486 | 461,832,710 | 441,852,293 | 426,437,025 | 412,887,812 | 392,691,893 | 197,902,884 | 200,850,724 | 176,848,766 | 182,245,556 | 153,606,919 | 103,226,873 | 76,889,125 | 60,312,422 | 58,395,801 | 51,077,652 | 48,694,411 | 4,804,436 | 9,019,987 | 11,265,124 | 14,963,015 | 15,943,256 | 18,329,671 | 16,276,591 | 15,426,796 | 19,659,383 | 21,570,658 | 13,767,299 | 7,242,701 | 7,513,843 | 4,974,796 | 3,703,883 | 5,360,467 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 7,172 | 7,161 | 7,161 | 7,154 | 7,144 | 7,140 | 7,137 | 7,131 | 7,112 | 7,109 | 7,109 | 7,109 | 7,154 | 7,268 | 7,302 | 7,302 | 7,256 | 7,354 | 7,431 | 7,539 | 7,625 | 7,720 | 7,777 | 7,862 | 8,105 | 8,127 | 8,107 | 8,105 | 8,094 | 8,076 | 8,032 | 7,916 | 7,904 | 7,904 | 7,890 | 7,891 | 7,878 | 7,869 | 5,411 | 5,411 | 5,411 | 5,411 | 5,411 | 5,384 | 5,351 | 5,351 | 5,351 | 5,350 | 5,334 | 5,310 | 5,259 | 5,240 | 5,212 | 5,164 | 5,164 | 5,164 | 5,164 | 5,164 | 3,727 | 3,616 | 3,538 | 3,566 | 3,564 | 3,396 | 3,394 | |||||||||
additional paid-in capital | 242,057,171 | 241,885,214 | 241,112,674 | 240,580,034 | 239,371,718 | 238,635,635 | 238,033,324 | 237,502,156 | 236,766,447 | 235,795,420 | 235,332,951 | 234,873,128 | 234,366,497 | 233,957,767 | 233,271,351 | 232,942,666 | 226,426,529 | 226,070,308 | 225,761,819 | 225,678,876 | 225,211,481 | 224,978,430 | 221,587,384 | 221,380,828 | 221,057,307 | 220,808,037 | 221,388,212 | 220,770,338 | 220,222,959 | 218,697,872 | 220,647,968 | 214,906,962 | 214,556,941 | 214,229,581 | 214,238,249 | 213,838,069 | 213,608,687 | 213,714,154 | 177,530,037 | 177,376,807 | 177,204,236 | 177,008,371 | 176,675,169 | 176,322,914 | 175,940,813 | 175,483,180 | 174,952,893 | 174,421,347 | 173,841,500 | 173,498,028 | 171,508,253 | 170,689,389 | 169,720,774 | 152,340,303 | 151,944,558 | 151,509,784 | 150,868,007 | 150,551,211 | 149,087,836 | 146,267,297 | 138,522,944 | 134,524,304 | 116,607,389 | 103,737,034 | 102,776,129 | 101,417,677 | 80,483,967 | 77,402,300 | 73,835,402 | 72,156,614 | 71,314,197 | 71,022,378 | 67,404,289 | 67,230,987 |
accumulated deficit | -90,442,741 | -43,070,803 | -37,640,959 | -31,275,140 | -23,246,235 | -22,838,012 | -68,598,327 | -69,950,738 | -71,783,354 | -38,943,622 | -111,199,247 | -110,806,181 | -72,280,191 | -63,804,993 | -60,140,526 | -93,181,114 | -58,696,989 | -51,763,255 | -119,213,388 | -108,965,453 | -102,534,239 | -95,192,881 | -108,634,747 | -127,255,672 | -132,923,290 | -123,032,408 | -118,529,803 | -117,323,976 | -114,161,484 | -115,791,261 | -168,182,195 | -556,232,609 | -549,181,345 | -537,375,776 | -527,073,053 | -517,256,676 | -509,755,238 | -501,140,292 | -490,700,392 | -481,456,750 | -471,890,899 | -461,442,332 | -441,348,284 | -435,717,764 | -429,144,327 | -421,991,008 | -402,934,753 | -162,857,992 | -159,909,729 | -156,527,870 | -152,189,412 | -147,287,434 | -144,226,355 | -123,398,462 | -120,210,152 | -117,269,759 | -112,923,202 | -108,870,309 | -103,113,320 | -103,323,833 | -127,165,760 | -122,464,485 | -108,887,356 | -99,914,571 | -95,342,950 | -90,933,492 | -90,553,166 | -80,200,054 | -70,605,553 | -69,034,097 | -66,005,216 | -62,864,480 | -62,006,176 | |
total stockholders’ equity | 151,621,602 | 203,478,876 | 209,312,048 | 216,132,627 | 169,442,134 | 167,558,549 | 164,990,205 | 124,140,813 | 124,074,056 | 162,093,460 | 173,138,127 | 139,768,854 | 167,736,796 | 106,555,862 | 116,720,962 | 122,684,867 | 112,960,414 | 94,133,018 | 88,142,122 | 102,866,516 | 103,454,467 | 106,069,569 | -284,428,550 | -264,667,704 | -259,389,466 | -253,198,163 | -246,502,477 | -227,976,509 | 11,568,705 | 13,937,105 | 16,975,468 | 19,324,100 | 23,407,195 | 25,499,631 | 28,947,005 | 31,739,570 | 34,245,189 | 37,949,969 | 41,686,066 | -6,361,036 | 1,554,599 | 2,283,666 | 5,020,726 | 4,543,205 | 5,228,205 | |||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 219,387,858 | 231,603,076 | 235,330,216 | 247,067,209 | 195,354,237 | 192,658,571 | 243,145,330 | 158,380,838 | 146,510,759 | 183,924,259 | 204,224,075 | 159,940,495 | 184,546,643 | 135,563,352 | 133,686,025 | 138,766,538 | 141,422,152 | 120,416,954 | 118,574,463 | 203,011,437 | 203,092,260 | 206,439,348 | 185,732,936 | 197,165,006 | 182,462,827 | 173,238,862 | 166,385,335 | 164,715,384 | 209,471,589 | 214,787,829 | 193,824,234 | 201,569,656 | 177,014,114 | 128,726,504 | 105,836,130 | 92,051,992 | 92,640,990 | 89,027,621 | 90,380,477 | 7,406,263 | 8,797,300 | 9,797,509 | 9,995,522 | 8,247,088 | 10,588,672 | |||||||||||||||||||||||||||||
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred iv tpoxx® revenue | 10,240,000 | 10,240,000 | 10,240,000 | 10,330,800 | 10,330,800 | 13,729,440 | 13,729,440 | 20,788,720 | 20,788,720 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 198,821,572 | 215,804,763 | 196,858,907 | 170,160,042 | 174,314,407 | 129,793,269 | 97,783,756 | 45,979,658 | 42,948,595 | 11,362,222 | 12,068,788 | 7,728,557 | 3,830,191 | 7,438,859 | 10,488,491 | -11,494,069 | -13,002,120 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 219,467,434 | 244,337,026 | 254,352,855 | 195,035,923 | 214,726,575 | 149,831,391 | 198,566,190 | 50,784,094 | 51,968,582 | 22,627,346 | 27,031,803 | 23,671,813 | 22,159,862 | 23,715,450 | 25,915,287 | 8,165,314 | 8,423,519 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrant liability | 6,170,337 | 6,521,441 | 6,344,663 | 5,278,141 | 5,720,410 | 6,639,211 | 9,026,690 | 7,752,534 | 6,132,947 | 6,116,882 | 6,433,427 | 7,415,350 | 8,071,873 | 12,380,939 | 10,729,818 | 14,408,991 | 14,769,276 | 11,466,162 | 7,355,033 | 7,059,262 | 7,353,618 | 6,727,409 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 4,183,886 | 3,039,814 | 4,035,141 | 2,952,286 | 2,731,473 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets | 2,572,594 | 6,484,111 | 11,183,600 | 16,304,697 | 12,799,060 | 12,388,524 | 11,227,707 | 27,952,578 | 7,261,764 | 6,819,749 | 6,251,436 | 5,655,928 | 11,758,810 | 7,602,201 | 10,383,908 | 19,420,266 | 35,047,827 | 33,657,972 | 33,515,327 | 740,439 | 726,203 | 731,807 | 727,772 | |||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash and cash equivalents, short-term | 95,737,862 | 10,408,810 | 10,322,289 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
term debt, current | 80,044,866 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total debt, current | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash and cash equivalents, long-term | 9,430,016 | 12,091,399 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 78,911,307 | 77,777,748 | 76,656,511 | 75,547,597 | 74,414,036 | 73,280,477 | 72,159,240 | 71,050,324 | 69,916,765 | 68,783,206 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash, short-term | 11,053,200 | 11,248,400 | 11,461,290 | 11,452,078 | 4,095,369 | 11,028,824 | 10,850,136 | 10,701,305 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash, long-term | 87,079,574 | 64,480,624 | 66,794,243 | 68,292,023 | 1,701,843 | 3,754,940 | 6,542,448 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred costs | 94,339,146 | 94,296,804 | 96,592,334 | 96,741,244 | 83,190,032 | 79,038,559 | 72,649,277 | 74,388,990 | 56,188,604 | 53,035,635 | 52,936,428 | 54,308,995 | 45,959,661 | 38,290,122 | 32,860,874 | 32,809,441 | 30,097,583 | 29,176,756 | 22,583,202 | 21,887,652 | 14,234,754 | 8,669,379 | 2,841,534 | 2,397,811 | 1,937,671 | 1,506,692 | ||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders' equity/ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity/ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity/ | 102,914,687 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity/ | 203,443,741 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity/ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity/ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity/ | 52,473,805 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity/ | 143,727,321 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ deficiency | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ deficiency | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ deficiency | -341,317,731 | -334,616,500 | -323,138,291 | -312,826,914 | -303,410,716 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ deficiency | 128,340,625 | 133,135,253 | 144,670,379 | 148,726,158 | 156,030,474 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
research and development | 2,661,216 | 1,747,934 | 12,268,960 | 1,390,254 | 4,264,561 | 1,925,777 | 1,862,557 | 1,731,958 | 6,698,717 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative | 2,880,394 | 3,056,546 | 12,303,050 | 3,093,926 | 3,058,244 | 2,059,693 | 945,347 | 1,165,071 | 3,704,058 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
patent expenses | 178,332 | 218,472 | 909,946 | 250,857 | 197,017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 6,370,907 | 6,282,845 | 31,118,129 | 7,041,039 | 8,323,099 | 4,866,205 | 3,996,935 | 3,799,165 | 14,161,824 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating income | -3,709,691 | -4,534,911 | -18,849,169 | -5,650,785 | -4,058,538 | -2,940,428 | -2,134,378 | -2,067,207 | -7,463,107 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from change in fair value of warrant liability | 360,285 | 294,356 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -3,843,161 | -3,748,818 | -14,758,140 | -3,737,175 | -3,652,496 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 144,152 | 2,235 | 16,788 | 2,021 | 8,066 | 662 | 18,225 | 23,098 | 394,249 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | -7,048,415 | -11,584,608 | -38,329,274 | -9,681,710 | -7,408,612 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | -2,849 | -92,825 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net and comprehensive loss | -7,051,264 | -11,582,256 | -36,235,484 | -9,816,378 | -7,501,437 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per share: basic and diluted | -0.09 | -0.15 | -0.12 | -0.1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: basic and diluted | 79,094,230 | 79,039,000 | 78,908,929 | 78,840,312 | 35,838,346 | 33,330,814 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from change in fair value of warrant liability | -3,303,114 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit/(provision) for income taxes | 2,352 | 2,093,790 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax liability | 306,449 | 307,256 | 307,256 | 286,066 | 281,889 | 277,088 | 277,895 | 265,643 | 7,519,847 | 7,073,916 | 6,500,992 | 5,900,468 | 240,973 | 188,062 | 175,175 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease termination | 1,225,421 | 1,225,421 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest on pharmathene liability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from increase in fair value of warrant liability | -4,738,753 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
backstop fee | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reorganization items | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per common share: basic and diluted | -0.46 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: basic and diluted | 78,874,494 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from change in fair value of warrant liabilities | -295,771 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(provision)/benefit for income taxes | -134,668 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash and cash equivalents-short term | 10,138,890 | 10,138,890 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash and cash equivalents-long term | 14,805,554 | 17,333,332 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan payable | 67,661,969 | 66,553,053 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ deficit | -296,138,673 | -287,418,269 | -313,164,944 | -304,074,532 | -294,681,252 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ deficit | 160,820,485 | 160,981,977 | 162,837,339 | 201,668,556 | 184,796,318 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities subject to compromise | 209,875,502 | 206,972,170 | 192,627,949 | 192,643,138 | 399,040,346 | 399,039,967 | 386,944,313 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pharmathene liability | 93,654,855 | 203,654,855 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrant liabilities | 6,954,154 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 4,000,000 | 4,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long term debt | 1,989,948 | 1,984,550 | 1,979,231 | 1,973,990 | 1,968,826 | 1,963,738 | 8,958,725 | 1,454,249 | 954,738 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current common stock warrants | 313,425 | 287,036 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term debt | 499,536 | 997,693 | 1,494,490 | 1,989,948 | 2,484,086 | 2,976,924 | 3,468,481 | 3,955,262 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock warrants | 11,532 | 157,320 | 1,227,712 | 243,199 | 539,453 | 749,771 | 734,739 | 1,059,751 | 622,938 | 1,024,981 | 5,751,035 | 7,790,886 | 10,524,660 | 13,122,337 | 4,082,000 | 3,640,000 | 3,260,000 | 4,520,000 | 5,670,000 | 3,870,000 | 2,923,532 | 4,166,014 | 3,253,286 | 2,156,659 | 3,242,797 | |||||||||||||||||||||||||||||||||||||||||||||||||
receivables from long-term contract | 3,771,219 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables from long term contract | 451,185 | 57,597,172 | 30,227,538 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | 675,205 | 542,059 | 460,242 | 356,898 | 343,141 | 369,017 | 381,487 | 605,903 | 608,450 | 1,585,072 | 1,503,812 | 1,464,713 | 1,577,550 | 1,392,607 | 1,337,694 | 84,794 | 121,410 | 130,115 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short term investments | 9,999,850 | 14,999,550 | 14,999,350 | 13,748,788 | 8,749,800 | 8,749,925 | 4,999,300 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 4,067 | 3,889 | 3,361 | 1,323 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax asset | 34,180,825 | 32,653,550 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock (.0001 par value... | 3,818 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
51,418,518 and 49,019,433 issued and outstanding at september 30, 2011, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and december 31, 2010, respectively) | 5,142 | 5,131 | 5,038 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
51,314,017 and 49,019,433 issued and outstanding at june 30, 2011, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 824,564 | 1,188,158 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
50,381,142 and 49,019,433 issued and outstanding at march 31, 2011, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
49,019,433 and 43,061,635 issued and outstanding at december 31, 2010, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and december 31, 2009, respectively) | 4,902 | 4,635 | 4,367 | 4,357 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other | 1,192,794 | 747,928 | 623,722 | 740,333 | 926,102 | 1,002,174 | 796,180 | 1,210,496 | 889,765 | 722,294 | 551,220 | 594,524 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
46,346,003 and 43,061,635 issued and outstanding at september 30, 2010, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
43,671,893 and 43,061,635 issued and outstanding at june 30, 2010, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 63,996 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
43,573,727 and 43,061,635 issued and outstanding at march 31, 2010, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred transaction costs | 581,358 | 581,358 | 581,358 | 528,250 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
43,061,635 and 35,383,720 issued and outstanding at december 31, 2009 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and december 31, 2008, respectively) | 4,306 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated deficit (see note 2 | -91,981,854 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
patent preparation fees | 109,130 | 198,115 | 133,967 | 515,263 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in fair value of common stock rights and common stock warrants | -3,944,735 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -6,884,501 | -3,028,881 | -3,140,736 | -5,638,557 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | -0.19 | -0.09 | -0.09 | -0.17 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
siga technologies, inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated statements of operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the years ended december 31, 2008, 2007 and 2006 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in fair market value of common stock rights and common stock warrants | -912,728 | -1,096,627 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: basic | 35,109,434 | 34,507,090 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: fully diluted | 34,507,090 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued bonuses | 46,800 | 202,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current portion of notes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in fair market value of common stock rights and common stock warrants | 1,430,301 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -3,454,252 | -918,255 | -361,049 | -812,105 | -7,051,264 | -11,582,256 | -10,302,723 | -9,816,377 | -7,501,438 | -8,614,946 | -10,439,900 | -9,243,642 | -9,565,851 | -10,448,567 | -4,052,893 | -4,701,275 | -13,577,129 | -5,637,131 | -4,571,621 | -4,409,458 | 1,048,362 | -1,428,688 | -10,353,112 | -6,884,501 | -1,571,456 | -3,028,881 | -3,140,736 | -858,304 | |||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and other amortization | 149,949 | 146,518 | 141,795 | 138,986 | 135,308 | 130,729 | 128,382 | 140,839 | 138,471 | 137,591 | 135,924 | 133,657 | 131,121 | 131,203 | 130,203 | 128,711 | 127,526 | 128,701 | 128,833 | 134,008 | 130,826 | 132,678 | 129,467 | 134,506 | 133,163 | 131,457 | 130,251 | 127,565 | 137,724 | 20,991 | 14,710 | 4,139 | 29,790 | 26,977 | 29,375 | 39,662 | 36,175 | 43,571 | 42,660 | 43,592 | 44,452 | 48,213 | 52,290 | 68,076 | 78,778 | 83,524 | 87,233 | 89,698 | 91,106 | 143,760 | 116,618 | 104,625 | 98,134 | 111,650 | 98,735 | 105,619 | 103,354 | 103,020 | 117,954 | 182,132 | 165,182 | ||||||||||||
stock-based compensation | 752,965 | 772,540 | 774,104 | 1,234,439 | 902,280 | 764,070 | 813,774 | 932,287 | 1,130,010 | 462,469 | 459,823 | 721,440 | 408,730 | 686,417 | 328,685 | 395,454 | 368,754 | 308,489 | 243,503 | 467,405 | 246,412 | 387,576 | 380,823 | 323,533 | 259,016 | 396,614 | 761,096 | 547,390 | 408,894 | 406,898 | 1,176,558 | 362,361 | 327,360 | 327,360 | 400,179 | 285,898 | 87,594 | 253,875 | 153,230 | 172,571 | 195,865 | 348,733 | 352,282 | 381,299 | 491,724 | 598,469 | 531,547 | 606,595 | 698,851 | ||||||||||||||||||||||||
deferred income taxes | -657,939 | 2,406,748 | 7,165,351 | -277,850 | -492,840 | -600,257 | 36,450 | -305,833 | -857,933 | -483,425 | -1,144,072 | 995,327 | -1,612,534 | -220,813 | -158,879 | -28,541 | 4,699,489 | 5,121,097 | -2,153,695 | -807 | 0 | 21,190 | 4,177 | 4,801 | -807 | 12,252 | 7,560 | 3,916 | 4,611 | 5,016 | 3,566 | 57,741,011 | -1,628,027 | -2,547,479 | -2,347,554 | -3,007,595 | -1,966,336 | -2,278,442 | -1,784,017 | -2,470,346 | -1,660,720 | -1,932,719 | -1,629,602 | -1,526,848 | -32,908,415 | 12,887 | |||||||||||||||||||||||||||
deferred revenue | -1,355,879 | 10,526,805 | 853,408 | -59,644 | 451,479 | 3,094,313 | 6,241,890 | -2,971,232 | 177,306 | -67,150 | 81,002 | 292,591 | -3,357,020 | -3,992,779 | -2,970,984 | 11,303,389 | -1,813,666 | -1,252,074 | -73,693 | 1,277,828 | -723,024 | 169,269 | 1,449,710 | 966,967 | 277,080 | 8,719,141 | 360,331 | 78,830,167 | 32,819,211 | 215,825 | 163,577 | 21,354,828 | 220,211,005 | 13,447,162 | 81,799 | -188,081,857 | 298,477 | 25,561,191 | 164,659 | 42,988,295 | 35,563,369 | 26,453,846 | 13,448,118 | 611,293 | 265,573 | 1,725,926 | -22,610 | -22,111 | -388,053 | -61,284 | -908,023 | 251,165 | -10,051 | -8,840 | 35,360 | ||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -1,237,946 | -773,502 | 3,996,143 | 699,108 | 13,980,644 | -9,077,119 | -3,134,577 | 9,172,747 | 3,003,771 | -13,080,892 | -2,023,172 | 6,289,817 | 33,090,256 | 9,518,598 | -35,327,436 | -14,259,222 | 78,311,550 | -79,827,626 | 3,383,311 | -3,204,876 | -660,996 | 37,058,445 | -3,787,047 | -34,926,019 | 2,482,354 | -950,295 | 910,515 | -28,262 | -2,140,821 | -419,595 | 589,419 | -865,277 | 645,730 | -1,189,941 | 1,156,815 | 3,109,650 | -1,724,261 | 35,592,707 | -4,258,343 | -33,485,580 | 2,673,576 | -2,697,498 | -210,018 | 13,503,103 | -13,780,685 | 77,429 | 173,648 | -132,289 | 371,603 | 211,080 | 57,026,858 | -26,965,824 | -26,512,630 | -1,031,257 | -191,320 | 145,350 | -1,027,177 | -928,809 | 100,346 | -563,399 | 1,756,903 | -1,640,908 | 2,084,111 | -136,412 | -903,074 | 321,590 | 125,514 | -1,605,693 | 712,336 | -948,531 | 361,757 | -820,903 | 434,558 |
inventory | -7,440,077 | -1,932,217 | -12,388,968 | 22,971,672 | -9,496,799 | 12,666,560 | -6,360,020 | 7,523,995 | 1,512,118 | 715,594 | -14,497,515 | -8,437,867 | -3,304,697 | -8,044,770 | -14,840,670 | -176,150 | 3,097,407 | 10,092,445 | -9,990,997 | 179,773 | -144,852 | -9,517,987 | 3,259,454 | 2,335,028 | -4,086,487 | -5,721,693 | -1,540,675 | -373,409 | 891,133 | 0 | 12,433,559 | 3,166,747 | 7,090,409 | -8,458,445 | 11,180,374 | -6,090,032 | -10,394,773 | -11,355,140 | 7,678,540 | 6,045,347 | 4,228,642 | -917,566 | -1,281,304 | 229,938 | 3,439,804 | -3,527,330 | 1,464,483 | -5,303,697 | 4,493,117 | -284,585 | -8,497,367 | -7,936,775 | -923,195 | ||||||||||||||||||||
prepaid expenses and other assets | 594,415 | -269,071 | -646,503 | 481,939 | -175,802 | 2,401,287 | -494,213 | -2,737,895 | 239,518 | -1,578,335 | -323,243 | 321,762 | -1,431,530 | -1,342,339 | 2,106,318 | -833,775 | 241,607 | 188,947 | -762,093 | 202,714 | 419,395 | -795,719 | 291,131 | 1,181,431 | 22,259 | -2,903,348 | |||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses and other liabilities | 3,989,352 | -7,701,880 | 6,349,755 | -9,636,513 | 10,409,997 | -2,079,717 | 766,720 | -957,798 | -3,468,684 | 2,698,023 | 1,233,907 | 1,075,985 | -3,011,077 | 1,151,935 | -668,540 | 3,464,393 | -1,881,714 | -7,236,892 | 11,043,055 | 510,943 | -3,330,241 | -2,679,117 | 4,896,426 | -2,797,009 | -1,624,681 | 1,634,164 | -7,884,726 | ||||||||||||||||||||||||||||||||||||||||||||||
income tax payable | -4,483 | 311,439 | -4,081,699 | 4,165,573 | -8,007,679 | 7,892,552 | 45,358 | -2,621,233 | -18,987,210 | 21,636,468 | 42,610 | -1,323,489 | 25,639 | -7,813,481 | 8,488,534 | -174,152 | -18,398,271 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | -8,663,895 | -16,860,808 | -9,814,444 | 63,084,829 | 7,061,876 | 56,310,100 | -7,383,471 | 5,953,394 | -6,118,216 | 79,031,730 | -5,099,370 | -3,580,147 | 24,447,118 | -8,106,225 | -4,781,371 | -2,207,753 | 56,706,411 | 16,102,562 | 1,628,658 | -1,430,272 | -4,806,312 | 45,946,378 | 31,339,075 | -9,088,672 | 3,322,447 | -14,264,300 | 398,430 | -4,347,812 | 9,379 | -3,591,199 | 86,212,139 | -5,187,914 | -8,561,703 | -5,558,396 | -5,052,895 | 858,191 | 1,594,802 | -24,678,039 | -56,235,068 | -26,036,471 | -8,641,203 | -16,516,929 | 13,696,291 | 20,098,331 | -6,168,310 | -4,466,559 | 10,118,315 | -8,068,000 | 16,592,764 | -14,351,747 | 79,681,400 | 1,200,625 | -8,093,776 | 4,760,342 | -12,250,469 | -6,245,953 | -6,486,746 | 37,229,572 | -2,898,695 | -4,451,885 | -4,304,956 | -3,430,920 | -2,659,609 | -1,550,344 | -3,184,511 | -2,120,672 | -2,024,610 | -2,273,588 | -2,051,959 | -801,781 | -2,396,508 | -2,389,551 | -1,610,046 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | 0 | -40,539 | -289,576 | -1 | -24,893 | -17,838 | -22,427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26,196 | 0 | -10,700 | -13,724 | 0 | 0 | 0 | -15,501 | -2 | -20,144 | 3 | -8,951 | -74,401 | 0 | 0 | 0 | -45,882 | -14,916 | 0 | 0 | -12,930 | 1 | -2,523 | -8,475 | -45,787 | 0 | 0 | 0 | -2,152 | 0 | -11,710 | -14,184 | -289,460 | -209,340 | -89,949 | -268,592 | -324,780 | -18,266 | -61,791 | -183,398 | -123,477 | -18,164 | -51,873 | -43,509 | -16,948 | 193,909 | -558,591 | -168,314 | -37,015 | -111,927 | 0 | 0 | -50,883 | -122,871 | -8,462 | -158,006 |
free cash flows | -8,663,895 | -16,901,347 | -10,104,020 | 63,084,828 | 7,036,983 | 56,292,262 | -7,405,898 | 5,953,394 | -6,118,216 | 79,031,730 | -5,099,370 | -3,580,147 | 24,447,118 | -8,106,225 | -4,781,371 | -2,207,753 | 56,706,411 | 16,076,366 | 1,628,658 | -1,440,972 | -4,820,036 | 45,946,378 | 31,339,075 | -9,088,672 | 3,306,946 | -14,264,302 | 378,286 | -4,347,809 | 428 | -3,665,600 | 86,212,139 | -5,187,914 | -8,561,703 | -5,604,278 | -5,067,811 | 858,191 | 1,594,802 | -24,690,969 | -56,235,067 | -26,038,994 | -8,649,678 | -16,562,716 | 13,696,291 | 20,098,331 | -6,168,310 | -4,468,711 | 10,118,315 | -8,079,710 | 16,578,580 | -14,641,207 | 79,472,060 | 1,110,676 | -8,362,368 | 4,435,562 | -12,268,735 | -6,307,744 | -6,670,144 | 37,106,095 | -2,916,859 | -4,503,758 | -4,348,465 | -3,447,868 | -2,465,700 | -2,108,935 | -3,352,825 | -2,157,687 | -2,136,537 | -2,273,588 | -2,051,959 | -852,664 | -2,519,379 | -2,398,013 | -1,768,052 |
cash from investing activities | -40,539 | -289,576 | -1 | -24,893 | -17,838 | -22,427 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of employee tax obligations for common stock tendered | -580,997 | 0 | -241,457 | -26,113 | -166,193 | -161,756 | -282,600 | -196,559 | -158,980 | 0 | 0 | 0 | 0 | 0 | -12,533 | 0 | -160,557 | 0 | -13,361 | -7 | -174,263 | 0 | -9,746 | -976,769 | -143,220 | 0 | -56,590 | -2,366,150 | -1,695,963 | -398,015 | 0 | 0 | -193,052 | ||||||||||||||||||||||||||||||||||||||||
payment of dividend on vested equity awards | -159,380 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from financing activities | -740,377 | -87,823 | -403,480 | -42,892,796 | -166,193 | -161,756 | -274,132 | -42,870,071 | -158,980 | 0 | 0 | -35,865,366 | -7,557,057 | -2,852,708 | 0 | -36,521,235 | -6,585,316 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -9,404,272 | -16,989,170 | -10,507,500 | 20,192,032 | 6,870,790 | -6,277,196 | 79,031,730 | -5,099,370 | -39,467,199 | 16,890,061 | 72,316,276 | 762,362 | 1,401,750 | 8,209,036 | -57,529,568 | -26,038,994 | -8,649,678 | -16,578,247 | 13,633,125 | 20,110,531 | -4,168,310 | -4,968,713 | 5,653,315 | -8,037,743 | 15,757,316 | -13,880,901 | 72,227,927 | 8,272,334 | -7,327,096 | 9,345,562 | 36,846,972 | 620,276 | -5,988,286 | 13,054,057 | -166,015 | 44,611 | -757,859 | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents at the beginning of period | 154,966,414 | 0 | 0 | 0 | 155,400,262 | 0 | 0 | 0 | 150,145,844 | 0 | 0 | 0 | 98,790,622 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 145,562,142 | -16,989,170 | -10,507,500 | 20,192,032 | 162,271,052 | 56,130,506 | -7,680,030 | -36,918,862 | 143,868,648 | 79,031,730 | -5,099,370 | -39,467,199 | 115,680,683 | -10,958,933 | -4,781,371 | -38,728,988 | 153,259,914 | -5,666,588 | -8,041,482 | 106,527,495 | -5,940,292 | -5,067,811 | 762,362 | 30,103,574 | 8,209,036 | -57,529,568 | -26,038,994 | 104,061,350 | -16,578,247 | 13,633,125 | 20,110,531 | 95,545,619 | -4,968,713 | 5,653,315 | -8,037,743 | 107,067,070 | -13,880,901 | 72,227,927 | 8,272,334 | 24,690,394 | 9,345,562 | -12,260,848 | -7,655,700 | 42,588,476 | 36,846,972 | 7,409,594 | 1,164,449 | 3,835,915 | 620,276 | -828,226 | -1,968,024 | 8,508,027 | 13,054,057 | -166,015 | 44,611 | 1,563,660 | -636,236 | -2,465,059 | 332,641 | 5,090,173 | |||||||||||||
supplemental disclosure of non-cash investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of manufacturing equipment | 733,862 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -5,429,918 | -6,365,819 | 35,483,103 | -408,223 | 45,760,315 | 1,343,945 | 1,832,616 | 10,277,340 | 72,255,625 | -393,066 | -811,794 | 33,040,588 | 73,207,028 | -3,113,357 | 20,161,426 | 24,187,955 | 20,890,158 | -8,897,529 | -4,502,605 | 1,629,777 | 52,390,934 | -20,094,048 | -5,630,520 | -6,573,437 | -7,153,319 | -19,056,255 | -240,076,761 | -2,948,263 | -3,381,859 | -4,338,457 | -4,901,978 | -3,061,079 | -4,875,819 | -3,188,310 | -2,940,393 | -5,756,989 | 210,513 | ||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write down of inventory | 883,350 | 0 | 0 | 0 | 16,298 | 44,390 | 33,026 | 10,706 | 22,269 | 135,471 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes provision | 505,678 | 16,219,193 | -25,510,838 | -19 | -9,758 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred iv tpoxx® revenue | 0 | 0 | -3,398,640 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | 0 | -3,515,454 | -7,557,057 | -2,856,627 | 0 | -3,576,921 | -6,572,783 | -5,756,972 | -7,134,689 | -6,600,510 | -6,529,348 | -6,719,657 | -5,567,119 | -15,222,795 | -993,375 | -259,720 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of dividend | -87,823 | -162,023 | 0 | 8,468 | 0 | 0 | 3,919 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flows information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash lease right-of-use asset and associated liability | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock | 0 | 0 | 0 | 417,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock upon cashless exercise | 0 | 0 | 0 | 0 | 118,500 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash income taxes paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on change in fair value of warrant liability | 0 | -49,559 | -351,104 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of warrant to common stock | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -7,680,030 | -5,228,104 | -8,561,703 | -7,655,700 | -6,668,454 | 1,164,449 | -2,496,138 | -2,465,059 | 332,641 | -1,742,117 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on change in fair value of warrant liability | 176,778 | 1,066,522 | -442,269 | -918,801 | 616,038 | 1,274,156 | 1,619,587 | 16,065 | 4,111,129 | 295,771 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of term loan | 0 | 0 | 0 | 4,981,461 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense | 0 | 0 | 0 | 887,132 | 1,133,559 | 1,133,559 | 1,121,237 | 1,108,916 | 1,133,561 | 1,133,559 | 1,121,237 | 1,108,916 | 1,133,559 | 1,133,558 | 1,121,238 | 1,108,916 | 0 | 0 | 0 | 10,052 | 5,863 | 7,162 | 8,444 | 9,706 | |||||||||||||||||||||||||||||||||||||||||||||||||
repayment of term loan | 0 | 0 | 0 | -85,913,459 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at the beginning of period | 0 | 103,138,819 | 0 | 0 | 0 | 117,890,240 | 0 | 0 | 0 | 160,986,934 | 0 | 0 | 0 | 180,396,910 | 0 | 0 | 0 | 37,101,586 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | -38,728,988 | 50,121,095 | -83,609,634 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | 39,226,714 | 25,597,693 | -24,311,467 | 77,377,300 | -15,241,071 | 235,066 | -4,347,809 | 180,340,748 | 72,316,276 | 84,768,855 | -5,228,104 | 28,539,883 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash income taxes paid (refund) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on inventory | -82,156 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | 0 | -10,700 | -13,724 | 0 | 0 | 0 | -15,501 | -2 | -20,144 | 3 | -8,951 | 78,264,425 | 0 | -45,882 | -14,916 | 1,199,661 | 1 | -2,523 | -8,475 | -45,787 | -63,166 | 0 | 4,000,000 | -2,152 | -3,965,000 | 522,897 | -14,184 | -289,460 | -209,340 | -89,949 | -268,592 | -324,780 | -18,266 | -1,409,747 | -183,398 | -135,266 | 9,981,836 | 4,949,580 | -37,890 | -1,262,230 | -4,800,990 | -555,030 | -3,917,616 | -5,036,315 | -111,927 | -50,883 | -122,871 | -8,462 | -158,006 | ||||||||||||||||||||||||
net cash from financing activities | -7,295,246 | -6,600,510 | -6,542,709 | -6,719,664 | -5,741,382 | -15,222,795 | -86,916,580 | -976,769 | -143,220 | 0 | -56,590 | -2,356,950 | -1,443,284 | -336,014 | 0 | 31,687,414 | 12,200 | -2,000,000 | -500,002 | -500,000 | -492,640 | -821,264 | 760,306 | -7,244,133 | 7,161,658 | 1,035,272 | 4,910,000 | 7,887 | 0 | 1,690 | -247,334 | 326,453 | 666,754 | 1,846,708 | 5,313,426 | 6,632,373 | 137,350 | 1,113,841 | 20,211,044 | 1,970,522 | 2,509,986 | 1,294,100 | 216,428 | 54,320 | 2,730,654 | 25,935 | |||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -5,666,588 | -8,041,482 | -11,362,745 | 25,597,693 | -4,347,809 | -56,162 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realization of deferred revenue and costs due to fda approval | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of priority review voucher | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of priority review voucher | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from exercise of stock options | 9,200 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash inflows information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of warrants to common stock | 0 | 0 | 1,172,801 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease termination | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes benefit | -1,351,942 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred costs | -130,088 | 184,864 | 148,910 | -13,551,212 | -4,151,473 | -6,389,282 | 1,739,713 | -18,200,386 | -3,152,969 | -99,207 | 1,372,567 | -8,349,334 | -7,669,539 | -5,429,248 | -51,433 | -2,711,858 | -920,827 | -6,593,554 | -695,550 | -7,652,898 | -5,565,375 | -5,827,845 | -443,723 | -460,140 | -430,979 | -1,256,620 | |||||||||||||||||||||||||||||||||||||||||||||||
buy back of stock options | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash income taxes (refund) paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in fair value of warrant liability | -981,923 | -656,523 | -3,136,265 | 2,328,674 | -360,285 | 3,303,114 | 626,209 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realization of deferred revenue and costs due to fda approval of oral tpoxx® | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes provision benefit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 371,198 | 442,484 | -3,182,690 | 255,008 | 585,633 | 119,433 | -927,603 | -520,750 | 360,357 | 22,423 | 1,504,879 | -335,013 | -1,571,676 | 71,367 | 264,498 | 264,649 | -741,974 | 442,093 | -265,440 | 622,616 | -586,131 | -7,179 | 310,301 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 63,001 | 65,916 | 36,319 | -1,266,509 | -519 | 24,721 | 7,919 | -8,967 | 19,513 | 25,183 | 29,375 | 36,274 | 56,789 | -555,920 | 0 | 0 | 7,501 | -163,669 | -90,140 | -5,935 | -6,048 | 43,587 | -7,501 | -20,776 | -4,073 | 10,991 | -7,037 | -1,144 | -12,237 | -2,500 | -6,209 | ||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses and other current liabilities | -910,437 | -937,637 | 2,655,982 | -179,554 | 1,937,946 | -2,792,043 | -128,198 | -1,190,422 | 1,365,572 | -1,894,379 | -563,022 | -5,508,870 | -311,182 | 6,205,732 | 465,634 | 2,087,773 | 3,261,921 | -3,598,679 | -2,619,543 | -902,264 | -1,314,839 | -1,323,003 | 1,285,498 | 7,372,790 | 215,704 | ||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | -212,570 | -244,248 | 359,160 | 199,095 | -69,273 | -66,122 | -4,153 | -189,835 | 12,499 | -22,165 | -21,057 | -21,057 | -21,057 | -21,057 | -18,277 | -15,487 | -10,570 | -6,636 | 4,323 | 4,798 | 4,798 | 4,798 | 63,887 | 62,774 | |||||||||||||||||||||||||||||||||||||||||||||||||
non-cash backstop fee | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities subject to compromise | 46,900,000 | 0 | -209,875,502 | 2,903,332 | 14,344,221 | -15,189 | -206,397,208 | 379 | 12,095,654 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
return of collateral for surety bond | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from equity rights offering - net of offering costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan escrow release | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issue costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
portion of term loan paid directly to pharmathene by the lender in satisfaction of the pharmathene claim; such liability is part of the liabilities subject to compromise line item | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash interest paid on pharmathene liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of warrant, at issuance date, in connection with loan agreement and recorded as warrant liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense on term loan-paid with restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 0 | 0 | 0 | 4,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from exercise of warrants and options | 62,001 | 0 | 0 | 0 | 0 | 7,360 | 94,675 | 1,237,497 | 255,867 | 161,658 | 1,213,365 | 0 | 7,887 | 0 | 1,690 | 12,386 | 326,453 | 1,760,690 | 1,846,708 | 10,813,426 | 1,132,373 | 137,350 | 1,113,841 | 4,145,624 | -529,478 | 2,509,986 | 1,294,100 | 216,428 | 107,428 | 2,836,573 | 25,935 | ||||||||||||||||||||||||||||||||||||||||||
net proceeds from equity rights offering-net of offering costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
buy-back of stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | 0 | 0 | 0 | -2,000,000 | -500,000 | -500,000 | -500,000 | -500,001 | -500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease/increase in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 28,701,824 | 0 | 0 | 0 | 112,711,028 | 0 | 0 | 0 | 99,713,929 | 0 | 0 | 0 | 91,309,754 | 0 | 0 | 0 | 32,017,490 | 0 | 0 | 0 | 49,256,930 | 0 | 0 | 0 | 6,332,053 | 0 | 0 | 0 | 14,496,313 | 0 | 0 | 0 | 2,321,519 | 0 | 0 | 0 | 6,832,290 | |||||||||||||||||||||||||||||||||
cash interest paid on term loan from restricted cash | 2,655,073 | 2,574,863 | 2,530,755 | 2,527,778 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense on term loan - paid with restricted cash | 2,574,863 | 2,530,755 | 2,527,778 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pharmathene liability | -110,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments associated with loan agreement and rights offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by financing activities | -193,052 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | 0 | -23,771 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 0 | 35,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flows information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclass of common stock warrant liability to additional paid-in capital upon warrant exercise | 259,179 | 0 | 0 | 492,191 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from in operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of leasehold improvements | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in fair value of warrant liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of warrants, at issuance date, in connection with loan agreement and recorded as warrant liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in fair value of warrants | 0 | -11,532 | -145,788 | -156,105 | -655,109 | 734,955 | -980,289 | 974,199 | -462,735 | 15,032 | -325,012 | 436,813 | -402,043 | -4,726,054 | -2,039,851 | -1,762,958 | 9,804,095 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of common stock tendered for employee tax obligations | -2 | 0 | 0 | -415,938 | -859 | 0 | 0 | -178,093 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of long-term debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in excess tax benefit from stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in fair value of warrants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reorganization items | -581,190 | -366,531 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collateral for surety bond | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturity of short term investments | 0 | 10,000,000 | 15,000,000 | 15,000,000 | 13,750,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short term investments | -11,789 | 0 | -9,998,547 | -14,994,381 | -14,995,282 | -13,744,899 | -8,746,439 | -3,749,302 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock based compensation | 598,502 | 555,587 | 604,985 | 395,745 | 426,887 | 641,777 | 315,106 | 1,710,731 | 2,494,097 | 7,077,692 | 1,181,252 | 196,882 | 218,846 | 823,565 | 244,662 | 723,154 | 307,968 | 725,884 | 384,766 | 350,178 | 184,393 | 359,353 | 147,369 | ||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount | 12,175 | 12,919 | 12,730 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | -13,597 | 21,999 | -125,944 | -133,146 | -81,817 | -103,344 | -2,807 | 11,084 | -22,034 | 25,876 | 12,470 | 224,416 | 2,547 | 976,622 | -81,260 | -39,099 | 112,837 | -184,943 | -54,913 | -1,252,900 | 36,616 | 8,705 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
remaining grant-date fair value of warrants recorded as other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest on short-term investments | -150 | -1,753 | -5,819 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | -954,394 | 1,464,372 | -2,543,642 | 564,039 | 389,302 | 292,855 | 92,758 | 961,661 | -165,497 | 971,340 | 323,719 | 174,286 | -570,446 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclass of common stock warrant liability to additional paid-in capital | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
upon exercise | 0 | 0 | 970,816 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, and other current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 162,169 | 162,423 | 172,312 | 128,439 | 120,845 | 121,775 | 119,649 | 112,822 | 116,844 | 114,913 | -92,294 | 320,419 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred transaction costs | 0 | -53,108 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in fair value of rights and warrants | 1,548,927 | 1,368,516 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from short term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | -63,996 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in fair value of rights and warrants | -4,776,607 | 3,944,735 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the sale of 2,725,339 shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest on notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of securites under letter agreement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in fair market value of rights and warrants | 1,096,627 | -1,086,138 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash consulting expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock and derivatives | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from exercise of common stock rights | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash supplemental information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of preferred stock to common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cashless exercise of warrants to purchase common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in fair market value of rights and warrants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on write-off of prepaid investments |
