TransMedics Group, Inc(NASDAQ:TMDX)

TransMedics Group, Inc., a commercial-stage medical technology company, engages in transforming organ transplant therapy for end-stage organ failure patients in the United States and internationally. The company offers Organ Care System (OCS), a portable organ perfusion, optimization, and monitoring...
Website: http://www.transmedics.com
Founded: 1998
Full Time Employees: 109
CEO: Waleed H. Hassanein
Sector: Healthcare
Industry: Medical Devices
• 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 | 2019-12-28 | 2019-09-28 | 2019-06-29 | 2019-03-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue: | |||||||||||||||||||||||||||||
net product revenue | 107,972,000 | 100,390,000 | 87,677,000 | 96,100,000 | 88,234,000 | 74,948,000 | 65,861,000 | 71,732,000 | 61,325,000 | 51,874,000 | 47,740,000 | 42,462,000 | 33,993,000 | ||||||||||||||||
service revenue | 65,961,000 | 60,374,000 | 56,146,000 | 61,270,000 | 55,303,000 | 46,676,000 | 42,900,000 | 42,573,000 | 35,525,000 | 29,300,000 | 18,690,000 | 10,003,000 | 7,561,000 | ||||||||||||||||
total revenue | 173,933,000 | 160,764,000 | 143,823,000 | 157,370,000 | 143,537,000 | 121,624,000 | 108,761,000 | 114,305,000 | 96,850,000 | 81,174,000 | 66,430,000 | 52,465,000 | 41,554,000 | 31,375,000 | 25,683,000 | 20,521,000 | 15,880,000 | 9,668,000 | 5,370,000 | 8,171,000 | 7,053,000 | 7,627,000 | 7,091,000 | 3,391,000 | 7,530,000 | 6,057,000 | 7,205,000 | 5,666,000 | 4,676,000 |
yoy | 21.18% | 32.18% | 32.24% | 37.68% | 48.21% | 49.83% | 63.72% | 117.87% | 133.07% | 158.72% | 158.65% | 155.66% | 161.68% | 224.52% | 378.27% | 151.14% | 125.15% | 26.76% | -24.27% | 140.96% | -6.33% | 25.92% | -1.58% | -40.15% | 61.04% | ||||
qoq | 8.19% | 11.78% | -8.61% | 9.64% | 18.02% | 11.83% | -4.85% | 18.02% | 19.31% | 22.19% | 26.62% | 26.26% | 32.44% | 22.16% | 25.15% | 29.23% | 64.25% | 80.04% | -34.28% | 15.85% | -7.53% | 7.56% | 109.11% | -54.97% | 24.32% | -15.93% | 27.16% | 21.17% | |
cost of revenue: | |||||||||||||||||||||||||||||
cost of net product revenue | 24,308,000 | 23,402,000 | 18,687,000 | 19,421,000 | 16,312,000 | 16,545,000 | 13,246,000 | 14,470,000 | 14,084,000 | 14,065,000 | 11,086,000 | 8,558,000 | 7,306,000 | ||||||||||||||||
cost of service revenue | 48,464,000 | 43,948,000 | 40,561,000 | 41,360,000 | 38,997,000 | 33,066,000 | 34,670,000 | 30,574,000 | 22,804,000 | 19,185,000 | 14,682,000 | 7,166,000 | 5,482,000 | ||||||||||||||||
total cost of revenue | 72,772,000 | 67,350,000 | 59,248,000 | 60,781,000 | 55,309,000 | 49,611,000 | 47,916,000 | 45,044,000 | 36,888,000 | 33,250,000 | 25,768,000 | 15,724,000 | 12,788,000 | 10,672,000 | 7,568,000 | 6,171,000 | 3,776,000 | 2,682,000 | 1,597,000 | 2,582,000 | 2,242,000 | 2,799,000 | 2,053,000 | 1,482,000 | 2,670,000 | 2,316,000 | 2,989,000 | 2,333,000 | 2,103,000 |
gross profit | 101,161,000 | 93,414,000 | 84,575,000 | 96,589,000 | 88,228,000 | 72,013,000 | 60,845,000 | 69,261,000 | 59,962,000 | 47,924,000 | 40,662,000 | 36,741,000 | 28,766,000 | 20,703,000 | 18,115,000 | 14,350,000 | 12,104,000 | 6,986,000 | 3,773,000 | 5,589,000 | 4,811,000 | 4,828,000 | 5,038,000 | 1,909,000 | 4,860,000 | 3,741,000 | 4,216,000 | 3,333,000 | 2,573,000 |
yoy | 14.66% | 29.72% | 39.00% | 39.46% | 47.14% | 50.27% | 49.64% | 88.51% | 108.45% | 131.48% | 124.47% | 156.03% | 137.66% | 196.35% | 380.12% | 156.75% | 151.59% | 44.70% | -25.11% | 192.77% | -1.01% | 29.06% | 19.50% | -42.72% | 88.88% | ||||
qoq | 8.29% | 10.45% | -12.44% | 9.48% | 22.52% | 18.35% | -12.15% | 15.51% | 25.12% | 17.86% | 10.67% | 27.72% | 38.95% | 14.29% | 26.24% | 18.56% | 73.26% | 85.16% | -32.49% | 16.17% | -0.35% | -4.17% | 163.91% | -60.72% | 29.91% | -11.27% | 26.49% | 29.54% | |
gross margin % | 58.16% | 58.11% | 58.80% | 61.38% | 61.47% | 59.21% | 55.94% | 60.59% | 61.91% | 59.04% | 61.21% | 70.03% | 69.23% | 65.99% | 70.53% | 69.93% | 76.22% | 72.26% | 70.26% | 68.40% | 68.21% | 63.30% | 71.05% | 56.30% | 64.54% | 61.76% | 58.51% | 58.82% | 55.03% |
operating expenses: | |||||||||||||||||||||||||||||
research, development and clinical trials | 24,879,000 | 20,701,000 | 15,260,000 | 15,934,000 | 17,160,000 | 16,464,000 | 14,266,000 | 13,858,000 | 11,380,000 | 10,761,000 | 11,132,000 | 8,291,000 | 5,871,000 | 5,756,000 | 6,808,000 | 6,714,000 | 7,534,000 | 6,314,000 | 5,163,000 | 6,295,000 | 4,532,000 | 4,548,000 | 4,155,000 | 3,903,000 | 6,225,000 | 6,262,000 | 4,939,000 | 4,787,000 | 3,882,000 |
selling, general and administrative | 62,985,000 | 51,440,000 | 46,015,000 | 44,088,000 | 43,625,000 | 46,905,000 | 42,656,000 | 42,895,000 | 36,161,000 | 34,560,000 | 30,653,000 | 29,356,000 | 24,984,000 | 21,726,000 | 16,851,000 | 17,381,000 | 13,939,000 | 12,000,000 | 10,335,000 | 9,162,000 | 6,786,000 | 6,176,000 | 5,493,000 | 5,867,000 | 6,652,000 | 6,173,000 | 6,519,000 | 6,251,000 | 4,653,000 |
total operating expenses | 87,864,000 | 72,141,000 | 61,275,000 | 60,022,000 | 60,785,000 | 63,369,000 | 56,922,000 | 56,753,000 | 47,541,000 | 45,321,000 | 68,997,000 | 37,647,000 | 30,855,000 | 27,482,000 | 23,659,000 | 24,095,000 | 21,473,000 | 18,314,000 | 15,498,000 | 15,457,000 | 11,318,000 | 10,724,000 | 9,648,000 | 9,770,000 | 12,877,000 | 12,435,000 | 11,458,000 | 11,038,000 | 8,535,000 |
income from operations | 13,297,000 | 21,273,000 | 23,300,000 | 36,567,000 | 27,443,000 | 8,644,000 | 3,923,000 | 12,508,000 | 12,421,000 | 2,603,000 | -28,335,000 | -906,000 | -2,089,000 | -6,779,000 | -5,544,000 | -9,745,000 | -9,369,000 | -11,328,000 | -11,725,000 | -9,868,000 | -6,507,000 | -5,896,000 | -4,610,000 | -7,861,000 | -8,017,000 | -8,694,000 | -7,242,000 | -7,705,000 | -5,962,000 |
yoy | -51.55% | 146.10% | 493.93% | 192.35% | 120.94% | 232.08% | -113.85% | -1480.57% | -694.59% | -138.40% | 411.09% | -90.70% | -77.70% | -40.16% | -52.72% | -1.25% | 43.98% | 92.13% | 154.34% | 25.53% | -18.83% | -32.18% | -36.34% | 2.02% | 34.47% | ||||
qoq | -37.49% | -8.70% | -36.28% | 33.25% | 217.48% | 120.34% | -68.64% | 0.70% | 377.18% | -109.19% | 3027.48% | -56.63% | -69.18% | 22.28% | -43.11% | 4.01% | -17.29% | -3.39% | 18.82% | 51.65% | 10.36% | 27.90% | -41.36% | -1.95% | -7.79% | 20.05% | -6.01% | 29.24% | |
operating margin % | 7.64% | 13.23% | 16.20% | 23.24% | 19.12% | 7.11% | 3.61% | 10.94% | 12.82% | 3.21% | -42.65% | -1.73% | -5.03% | -21.61% | -21.59% | -47.49% | -59.00% | -117.17% | -218.34% | -120.77% | -92.26% | -77.30% | -65.01% | -231.82% | -106.47% | -143.54% | -100.51% | -135.99% | -127.50% |
other income: | |||||||||||||||||||||||||||||
interest expense | -7,170,000 | -3,354,000 | -3,491,000 | -3,476,000 | -3,461,000 | -3,571,000 | -3,617,000 | -3,623,000 | -3,598,000 | -3,605,000 | -3,590,000 | -2,505,000 | -1,091,000 | -1,007,000 | -787,000 | -972,000 | -960,000 | -978,000 | -979,000 | -965,000 | -952,000 | -971,000 | -971,000 | -1,001,000 | -1,042,000 | -1,063,000 | -1,084,000 | -1,113,000 | -1,093,000 |
interest income and other income | 2,358,000 | 3,714,000 | 3,222,000 | 3,091,000 | 2,694,000 | 1,916,000 | 3,939,000 | 3,268,000 | 3,570,000 | ||||||||||||||||||||
total other expense | -4,812,000 | -385,000 | -767,000 | -355,000 | -28,000 | -74,000 | -536,000 | 78,000 | -1,863,000 | -1,756,000 | -1,187,000 | -1,323,000 | -1,228,000 | -794,000 | -1,406,000 | -405,000 | -472,000 | -630,000 | -825,000 | -473,000 | -1,028,000 | -1,480,000 | -923,000 | ||||||
income before income taxes | 8,485,000 | 21,633,000 | 23,031,000 | 36,182,000 | 26,676,000 | 6,989,000 | 4,245,000 | 12,153,000 | 12,393,000 | 3,863,000 | -26,929,000 | -980,000 | -2,625,000 | -6,701,000 | -7,407,000 | -11,501,000 | -10,556,000 | -12,651,000 | -12,953,000 | -10,662,000 | -7,913,000 | -6,301,000 | -5,082,000 | -8,491,000 | -8,842,000 | -9,167,000 | -8,270,000 | -9,185,000 | -6,885,000 |
provision for income taxes | -1,170,000 | -994,000 | -196,000 | -21,000 | -11,000 | -19,000 | -19,000 | -22,000 | -6,000 | -17,000 | -9,000 | -6,000 | -4,000 | -10,000 | -6,000 | -6,000 | -10,000 | -10,000 | -10,000 | -10,000 | -10,000 | ||||||||
net income | 7,315,000 | 105,383,000 | 24,319,000 | 34,907,000 | 25,682,000 | 6,857,000 | 4,216,000 | 12,194,000 | 12,197,000 | 4,031,000 | -25,422,000 | -1,001,000 | -2,636,000 | -6,720,000 | -7,426,000 | -11,523,000 | -10,562,000 | -12,668,000 | -12,962,000 | -10,668,000 | -7,917,000 | -6,311,000 | -5,088,000 | -8,497,000 | -8,852,000 | -9,177,000 | -8,280,000 | -9,195,000 | -6,895,000 |
yoy | -71.52% | 1436.87% | 476.83% | 186.26% | 110.56% | 70.11% | -116.58% | -1318.18% | -562.71% | -159.99% | 242.34% | -91.31% | -75.04% | -46.95% | -42.71% | 8.01% | 33.41% | 100.73% | 154.76% | 25.55% | -10.56% | -31.23% | -38.55% | -7.59% | 28.38% | ||||
qoq | -93.06% | 333.34% | -30.33% | 35.92% | 274.54% | 62.64% | -65.43% | -0.02% | 202.58% | -115.86% | 2439.66% | -62.03% | -60.77% | -9.51% | -35.55% | 9.10% | -16.62% | -2.27% | 21.50% | 34.75% | 25.45% | 24.04% | -40.12% | -4.01% | -3.54% | 10.83% | -9.95% | 33.36% | |
net income margin % | 4.21% | 65.55% | 16.91% | 22.18% | 17.89% | 5.64% | 3.88% | 10.67% | 12.59% | 4.97% | -38.27% | -1.91% | -6.34% | -21.42% | -28.91% | -56.15% | -66.51% | -131.03% | -241.38% | -130.56% | -112.25% | -82.75% | -71.75% | -250.58% | -117.56% | -151.51% | -114.92% | -162.28% | -147.46% |
net income per share | 0.12 | -0.78 | -0.03 | -0.08 | -0.2 | -0.25 | -0.41 | -0.38 | -0.46 | -0.47 | -0.39 | -0.29 | -0.22 | -0.19 | -0.36 | -0.42 | -0.31 | -0.39 | -0.7 | -4.86 | |||||||||
basic | 0.21 | 3.1 | 0.71 | 1.03 | 0.76 | 0.21 | 0.13 | 0.37 | 0.37 | ||||||||||||||||||||
diluted | 0.2 | 2.59 | 0.66 | 0.92 | 0.7 | 0.2 | 0.12 | 0.35 | 0.35 | ||||||||||||||||||||
weighted-average common shares outstanding: | |||||||||||||||||||||||||||||
basic | 34,384,207 | 33,993,468 | 34,112,452 | 33,912,669 | 33,721,603 | 33,229,953 | 33,441,394 | 33,119,514 | 32,760,190 | ||||||||||||||||||||
diluted | 36,194,023 | 40,540,694 | 40,748,023 | 40,558,953 | 39,914,487 | 35,216,837 | 35,683,952 | 35,288,308 | 34,678,895 | ||||||||||||||||||||
total other income | 360,000 | -269,000 | -1,655,000 | 322,000 | 1,260,000 | 1,406,000 | |||||||||||||||||||||||
benefit for income taxes | 83,750,000 | 1,288,000 | -1,275,000 | -132,000 | -29,000 | 41,000 | 168,000 | 1,507,000 | |||||||||||||||||||||
acquired in-process research and development expenses | 27,212,000 | ||||||||||||||||||||||||||||
other income | 4,865,000 | 4,996,000 | 2,431,000 | 555,000 | -784,000 | -345,000 | -249,000 | 171,000 | -454,000 | 566,000 | 499,000 | 371,000 | 217,000 | 590,000 | 56,000 | 247,000 | -103,000 | ||||||||||||
net income per share | 0.12 | -0.78 | -0.03 | -0.08 | -0.2 | -0.25 | -0.41 | -0.38 | -0.46 | -0.47 | -0.39 | -0.29 | -0.22 | -0.19 | -0.36 | -0.42 | -0.31 | -0.39 | -0.7 | -4.86 | |||||||||
weighted-average common shares outstanding, basic and diluted | 32,517,372 | 32,614,059 | 32,545,352 | 32,260,267 | 29,556,633 | 30,229,936 | 27,983,629 | 27,950,330 | 27,616,839 | 27,701,252 | 27,620,764 | 27,368,090 | 24,702,764 | 27,156,135 | 23,330,918 | 21,221,385 | 14,204,787 | 21,131,618 | 13,133,834 | 1,418,353 | |||||||||
other expense | -521,750 | -1,076,000 | -227,000 | ||||||||||||||||||||||||||
change in fair value of preferred stock warrant liability | -614,000 | 273,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-28 | 2019-09-28 | 2019-06-29 | 2019-03-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||
cash | 461,739,000 | 488,366,000 | 466,174,000 | 400,575,000 | 310,143,000 | 336,650,000 | 330,094,000 | 362,751,000 | 350,217,000 | 394,812,000 | 427,110,000 | 582,210,000 | 195,375,000 | ||||||||||||||||
accounts receivable | 90,727,000 | 84,282,000 | 80,702,000 | 104,851,000 | 142,026,000 | 97,722,000 | 90,128,000 | 81,158,000 | 81,942,000 | 63,576,000 | 60,654,000 | 47,524,000 | 38,620,000 | 27,611,000 | 22,035,000 | 12,979,000 | 11,724,000 | 5,934,000 | 4,150,000 | 6,271,000 | 7,395,000 | 6,864,000 | 6,141,000 | 4,431,000 | 6,133,000 | 7,105,000 | 5,146,000 | ||
inventory | 49,890,000 | 48,881,000 | 44,506,000 | 38,868,000 | 43,380,000 | 46,554,000 | 52,152,000 | 48,671,000 | 48,541,000 | 44,235,000 | 39,365,000 | 30,545,000 | 23,961,000 | 20,605,000 | 18,575,000 | 17,468,000 | 16,714,000 | 14,859,000 | 14,869,000 | 13,007,000 | 11,820,000 | 11,934,000 | 12,984,000 | 12,555,000 | 11,361,000 | 11,216,000 | 10,536,000 | 11,220,000 | 11,294,000 |
prepaid expenses and other current assets | 16,924,000 | 16,254,000 | 21,614,000 | 13,835,000 | 10,369,000 | 16,290,000 | 20,101,000 | 16,685,000 | 7,606,000 | 8,031,000 | 9,595,000 | 2,376,000 | 3,774,000 | 2,896,000 | 5,514,000 | 6,583,000 | 5,356,000 | 5,460,000 | 3,703,000 | 3,525,000 | 3,215,000 | 2,326,000 | 2,287,000 | 1,866,000 | 1,656,000 | 1,538,000 | 2,093,000 | 1,571,000 | 1,404,000 |
total current assets | 619,280,000 | 637,783,000 | 612,996,000 | 558,129,000 | 505,918,000 | 497,216,000 | 492,475,000 | 509,265,000 | 488,306,000 | 510,654,000 | 536,724,000 | 662,655,000 | 261,730,000 | 252,294,000 | 250,586,000 | 95,113,000 | 105,795,000 | 118,705,000 | 125,577,000 | 135,052,000 | 140,543,000 | 146,766,000 | 154,126,000 | 158,227,000 | 91,704,000 | 100,001,000 | 107,366,000 | 116,133,000 | 30,059,000 |
property, plant and equipment | 361,571,000 | 327,656,000 | 313,022,000 | 312,255,000 | 311,244,000 | 285,970,000 | 271,739,000 | 229,030,000 | 214,421,000 | 173,941,000 | 131,004,000 | ||||||||||||||||||
finance lease right-of-use assets | 334,545,000 | ||||||||||||||||||||||||||||
operating lease right-of-use assets | 4,858,000 | 5,155,000 | 5,740,000 | 5,818,000 | 6,007,000 | 6,481,000 | 6,943,000 | 5,896,000 | 6,226,000 | 6,546,000 | 6,861,000 | 6,929,000 | 4,939,000 | 5,130,000 | 5,315,000 | 5,495,000 | 5,669,000 | 5,847,000 | |||||||||||
deferred tax assets | 82,476,000 | 83,543,000 | |||||||||||||||||||||||||||
restricted cash | 18,438,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 750,000 | 750,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 |
goodwill | 11,549,000 | 11,549,000 | 11,549,000 | 11,549,000 | 11,549,000 | 11,549,000 | 11,549,000 | 11,549,000 | 11,990,000 | 11,990,000 | 11,673,000 | ||||||||||||||||||
acquired intangible assets | 1,948,000 | 1,999,000 | 2,050,000 | 2,101,000 | 2,152,000 | 2,202,000 | 2,253,000 | 2,303,000 | 2,354,000 | 2,405,000 | |||||||||||||||||||
other non-current assets | 2,103,000 | 239,000 | 226,000 | 221,000 | 211,000 | 208,000 | 163,000 | 84,000 | 85,000 | 62,000 | 60,000 | 59,000 | 508,000 | ||||||||||||||||
total assets | 1,434,820,000 | 1,068,373,000 | 946,032,000 | 890,522,000 | 837,530,000 | 804,076,000 | 785,571,000 | 758,577,000 | 723,831,000 | 706,047,000 | 689,227,000 | 690,358,000 | 287,088,000 | 277,147,000 | 274,873,000 | 117,285,000 | 124,008,000 | 134,893,000 | 131,146,000 | 140,512,000 | 145,783,000 | 152,026,000 | 159,322,000 | 163,137,000 | 96,923,000 | 105,299,000 | 112,618,000 | 121,014,000 | 38,759,000 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||
accounts payable | 11,151,000 | 10,350,000 | 12,162,000 | 9,539,000 | 10,595,000 | 10,292,000 | 13,134,000 | 13,027,000 | 9,225,000 | 12,717,000 | 12,836,000 | 7,031,000 | 4,329,000 | 3,341,000 | 3,080,000 | 5,711,000 | 2,934,000 | 6,651,000 | 2,682,000 | 2,389,000 | 1,289,000 | 1,206,000 | 778,000 | 3,722,000 | 4,860,000 | 7,247,000 | 4,766,000 | 6,662,000 | 5,499,000 |
accrued expenses and other current liabilities | 59,316,000 | 62,740,000 | 56,016,000 | 42,490,000 | 40,139,000 | 45,152,000 | 42,187,000 | 37,716,000 | 36,852,000 | 38,221,000 | 31,651,000 | 22,862,000 | 22,581,000 | 18,635,000 | 15,976,000 | 15,420,000 | 15,738,000 | 16,337,000 | 12,769,000 | 12,100,000 | 9,931,000 | 10,317,000 | 11,474,000 | 8,858,000 | 9,926,000 | 8,332,000 | 9,348,000 | 8,180,000 | 9,989,000 |
current portion of long-term debt | 15,000,000 | 10,000,000 | 5,000,000 | ||||||||||||||||||||||||||
deferred revenue | 2,945,000 | 2,905,000 | 3,305,000 | 1,570,000 | 2,078,000 | 1,742,000 | 2,184,000 | 1,447,000 | 2,060,000 | 1,961,000 | 2,629,000 | 244,000 | 244,000 | 241,000 | 226,000 | 238,000 | 247,000 | 250,000 | 320,000 | 473,000 | 432,000 | 263,000 | 1,347,000 | 1,020,000 | 164,000 | 166,000 | 162,000 | 175,000 | 359,000 |
operating lease liabilities | 3,508,000 | 3,310,000 | 3,238,000 | 3,021,000 | 2,791,000 | 2,727,000 | 2,543,000 | 2,139,000 | 2,086,000 | 2,035,000 | 1,985,000 | 1,880,000 | 1,481,000 | 1,444,000 | 1,407,000 | 1,372,000 | 1,337,000 | ||||||||||||
total current liabilities | 91,920,000 | 89,305,000 | 79,721,000 | 56,620,000 | 55,603,000 | 59,913,000 | 60,048,000 | 54,329,000 | 50,223,000 | 54,934,000 | 49,101,000 | 32,017,000 | 28,635,000 | 23,661,000 | 20,689,000 | 22,741,000 | 20,256,000 | 23,238,000 | 15,923,000 | 15,079,000 | 11,757,000 | 11,879,000 | 13,624,000 | 13,818,000 | 15,039,000 | 16,115,000 | 14,641,000 | 15,377,000 | 16,201,000 |
convertible senior notes | 453,530,000 | 452,804,000 | 452,082,000 | 451,364,000 | 450,650,000 | 449,939,000 | 449,237,000 | 448,534,000 | 447,835,000 | 447,140,000 | 446,448,000 | 445,761,000 | |||||||||||||||||
long-term debt | 44,665,000 | 49,587,000 | 54,603,000 | 59,525,000 | 59,448,000 | 59,372,000 | 59,294,000 | 59,217,000 | 59,141,000 | 59,064,000 | 58,986,000 | 58,908,000 | 58,802,000 | 58,696,000 | 58,540,000 | 35,475,000 | 35,334,000 | 35,197,000 | 35,058,000 | 34,921,000 | 34,787,000 | 34,657,000 | 34,525,000 | 34,395,000 | 34,269,000 | 34,146,000 | 34,023,000 | 33,902,000 | 33,785,000 |
finance lease liability | 343,829,000 | ||||||||||||||||||||||||||||
operating lease liabilities, net of current portion | 2,883,000 | 3,577,000 | 4,426,000 | 4,912,000 | 5,521,000 | 6,249,000 | 7,072,000 | 6,603,000 | 7,161,000 | 7,707,000 | 8,232,000 | 8,459,000 | 7,026,000 | 7,415,000 | 7,787,000 | 8,150,000 | 8,508,000 | 8,604,000 | |||||||||||
other long-term liabilities | 3,986,000 | ||||||||||||||||||||||||||||
total liabilities | 940,813,000 | 595,273,000 | 590,832,000 | 572,421,000 | 571,222,000 | 575,473,000 | 575,651,000 | 568,683,000 | 564,360,000 | 568,845,000 | 562,767,000 | 545,145,000 | 94,463,000 | 89,772,000 | 87,016,000 | 66,366,000 | 64,098,000 | 67,039,000 | 52,597,000 | 51,529,000 | 48,108,000 | 48,135,000 | 49,772,000 | 49,377,000 | 50,240,000 | 50,650,000 | 49,146,000 | 49,853,000 | 51,278,000 |
commitments and contingencies | |||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||
preferred stock, no par value; 25,000,000 shares authorized; no shares issued or outstanding | |||||||||||||||||||||||||||||
common stock | 764,640,000 | 750,926,000 | 738,432,000 | 725,655,000 | 709,194,000 | 697,208,000 | 685,251,000 | 669,445,000 | 651,161,000 | 641,106,000 | 634,458,000 | 627,747,000 | 674,156,000 | 666,277,000 | 660,061,000 | 515,756,000 | 513,203,000 | 510,488,000 | 508,458,000 | 505,933,000 | 503,912,000 | 502,217,000 | 501,486,000 | 500,556,000 | 424,791,000 | 424,134,000 | 423,758,000 | 423,245,000 | |
accumulated other comprehensive income | 2,000 | 124,000 | 101,000 | 98,000 | 36,000 | 227,000 | -2,000 | 20,000 | |||||||||||||||||||||
accumulated deficit | -270,635,000 | -277,950,000 | -383,333,000 | -407,652,000 | -442,559,000 | -468,241,000 | -475,098,000 | -479,314,000 | -491,508,000 | -503,705,000 | -507,736,000 | -482,314,000 | -481,313,000 | -478,677,000 | -471,957,000 | -464,531,000 | -453,008,000 | -442,446,000 | -429,778,000 | -416,816,000 | -406,148,000 | -398,231,000 | -391,920,000 | -386,832,000 | -378,335,000 | -369,483,000 | -360,306,000 | -352,026,000 | -342,831,000 |
total stockholders’ equity | 494,007,000 | 187,375,000 | 67,854,000 | 103,891,000 | 46,683,000 | 54,649,000 | 63,472,000 | 71,161,000 | |||||||||||||||||||||
total liabilities and stockholders’ equity | 1,434,820,000 | 277,147,000 | 134,893,000 | 152,026,000 | 96,923,000 | ||||||||||||||||||||||||
liabilities and stockholders' equity | |||||||||||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||||||||||
total stockholders' equity | 473,100,000 | 355,200,000 | 318,101,000 | 266,308,000 | 228,603,000 | 209,920,000 | 189,894,000 | 159,471,000 | 137,202,000 | 126,460,000 | 145,213,000 | 192,625,000 | 187,857,000 | 50,919,000 | 59,910,000 | 78,549,000 | 88,983,000 | 97,675,000 | 109,550,000 | 113,760,000 | |||||||||
total liabilities and stockholders' equity | 1,068,373,000 | 946,032,000 | 890,522,000 | 837,530,000 | 804,076,000 | 785,571,000 | 758,577,000 | 723,831,000 | 706,047,000 | 689,227,000 | 690,358,000 | 287,088,000 | 274,873,000 | 117,285,000 | 124,008,000 | 131,146,000 | 140,512,000 | 145,783,000 | 159,322,000 | 163,137,000 | |||||||||
accumulated other comprehensive loss | -327,000 | -364,000 | -233,000 | -237,000 | -182,000 | -199,000 | -262,000 | -220,000 | -218,000 | -225,000 | -247,000 | -306,000 | -285,000 | -188,000 | -131,000 | -134,000 | -89,000 | -95,000 | -16,000 | -58,000 | -67,000 | ||||||||
property and equipment | 19,965,000 | 19,161,000 | 19,223,000 | 18,472,000 | 16,177,000 | 12,044,000 | 9,841,000 | 5,063,000 | 4,954,000 | 4,734,000 | 4,754,000 | 4,690,000 | 4,404,000 | 4,713,000 | 4,792,000 | 4,746,000 | 4,375,000 | 3,750,000 | |||||||||||
cash and cash equivalents | 201,182,000 | 204,462,000 | 30,386,000 | 17,897,000 | 25,580,000 | 22,495,000 | 25,314,000 | 26,727,000 | 24,581,000 | 21,397,000 | 51,152,000 | 24,738,000 | 20,092,000 | 20,407,000 | 47,242,000 | 12,215,000 | |||||||||||||
marketable securities | 27,697,000 | 54,104,000 | 66,872,000 | 80,360,000 | 86,935,000 | 91,386,000 | 101,061,000 | 111,317,000 | 88,223,000 | 47,816,000 | 60,596,000 | 67,865,000 | 48,995,000 | ||||||||||||||||
other long-term assets | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | ||||||||||||||||||
deferred rent, net of current portion | 1,616,000 | 1,529,000 | 1,564,000 | 1,599,000 | 1,623,000 | 1,164,000 | 932,000 | 389,000 | 482,000 | 574,000 | 667,000 | ||||||||||||||||||
current portion of deferred rent | 152,000 | 117,000 | 105,000 | 93,000 | 25,000 | 218,000 | 89,000 | 370,000 | 365,000 | 360,000 | 354,000 | ||||||||||||||||||
accounts receivable, net of 0 allowance | 6,559,000 | 6,465,000 | |||||||||||||||||||||||||||
deferred offering costs | 4,444,000 | ||||||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ deficit | |||||||||||||||||||||||||||||
preferred stock warrant liability | 625,000 | ||||||||||||||||||||||||||||
convertible preferred stock (series a-1, b, b-1, c, d, e and f) 0.0001 par value... | |||||||||||||||||||||||||||||
stockholders’ deficit: | |||||||||||||||||||||||||||||
preferred stock, no par value; 25,000,000 shares and no shares authorized at december 28, 2019 and december 29, 2018, respectively; no shares issued and outstanding at december 28, 2019 and december 29, 2018 | |||||||||||||||||||||||||||||
common stock, 0.0001 par value... | 1,000 | ||||||||||||||||||||||||||||
additional paid-in capital | 143,859,000 | ||||||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ equity | 105,299,000 | 112,618,000 | 121,014,000 | ||||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ equity | |||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||
preferred stock, no par value; 25,000,000 shares and no shares authorized at september 28, 2019 and december 29, 2018, respectively; no shares issued and outstanding at september 28, 2019 and december 29, 2018 | |||||||||||||||||||||||||||||
preferred stock, no par value; 25,000,000 shares authorized at june 29, 2019; none issued and outstanding at june 29, 2019 | |||||||||||||||||||||||||||||
convertible preferred stock (series a-1, b, b-1, c, d, e and f), 0.0001 par value... | 186,519,000 | ||||||||||||||||||||||||||||
total stockholders’ deficit | -199,038,000 | ||||||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ deficit | 38,759,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-28 | 2019-09-28 | 2019-06-29 | 2019-03-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||
net income | 7,315,000 | 105,383,000 | 24,319,000 | 34,907,000 | 25,682,000 | 6,857,000 | 4,216,000 | 12,194,000 | 12,197,000 | ||||||||||||||||||||
adjustments to reconcile net income to net cash from (used in) operating activities: | |||||||||||||||||||||||||||||
depreciation and amortization expense | 11,864,000 | 7,468,000 | 6,849,000 | 6,731,000 | 6,137,000 | 5,680,000 | 5,177,000 | 4,599,000 | 4,302,000 | 3,605,000 | 1,893,000 | 1,392,000 | 1,287,000 | 1,285,000 | 891,000 | 795,000 | 507,000 | 466,000 | 455,000 | 451,000 | 445,000 | 430,000 | 402,000 | 374,000 | 371,000 | 356,000 | 332,000 | 289,000 | 245,000 |
stock-based compensation expense | 9,952,000 | 9,395,000 | 9,136,000 | 9,372,000 | 8,958,000 | 10,767,000 | 7,944,000 | 7,643,000 | 6,870,000 | 5,724,000 | 5,188,000 | 4,958,000 | 3,921,000 | 2,991,000 | 2,704,000 | 2,316,000 | 2,310,000 | 1,985,000 | 1,973,000 | 1,808,000 | 1,112,000 | 698,000 | 700,000 | 631,000 | 385,000 | 282,000 | 295,000 | 220,000 | 57,000 |
deferred taxes | 1,067,000 | -120,000 | |||||||||||||||||||||||||||
non-cash interest expense | 4,593,000 | 121,000 | 116,000 | 115,000 | |||||||||||||||||||||||||
non-cash operating lease expense | 610,000 | ||||||||||||||||||||||||||||
unrealized foreign currency transaction losses | 486,000 | -900,000 | -573,000 | 945,000 | -480,000 | 1,000 | 199,000 | -460,000 | 268,000 | -13,000 | -137,000 | -604,000 | 699,000 | 820,000 | 214,000 | 341,000 | 273,000 | -170,000 | 484,000 | -542,000 | -392,000 | -209,000 | 78,000 | -192,000 | 160,000 | ||||
loss on disposal of fixed assets | 0 | 0 | 0 | 80,000 | 0 | ||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||
accounts receivable | -6,520,000 | -3,582,000 | 24,148,000 | 37,518,000 | -44,134,000 | -7,841,000 | -8,819,000 | 757,000 | -18,407,000 | -2,819,000 | -11,135,000 | -8,900,000 | -10,962,000 | -5,391,000 | -9,156,000 | -1,327,000 | -5,804,000 | -1,810,000 | 2,090,000 | 1,143,000 | -583,000 | -690,000 | -1,663,000 | 1,713,000 | 422,000 | -68,000 | 583,000 | -1,935,000 | -1,746,000 |
inventory | -3,896,000 | -6,531,000 | -6,902,000 | 3,714,000 | 2,003,000 | 4,137,000 | -4,558,000 | -2,319,000 | -5,613,000 | -7,063,000 | -10,052,000 | -7,354,000 | -3,623,000 | -1,930,000 | -1,941,000 | -1,227,000 | -2,926,000 | -930,000 | -2,070,000 | -1,513,000 | -381,000 | 657,000 | -988,000 | -1,168,000 | -241,000 | -883,000 | -12,000 | -758,000 | -2,468,000 |
prepaid expenses and other current assets | 1,961,000 | 1,060,000 | -5,900,000 | -847,000 | 1,928,000 | -196,000 | -2,849,000 | -1,641,000 | -1,576,000 | 69,000 | -2,685,000 | 1,399,000 | -884,000 | 2,619,000 | 1,055,000 | -1,241,000 | 88,000 | -1,759,000 | -183,000 | -301,000 | -908,000 | -33,000 | -412,000 | -204,000 | -120,000 | 564,000 | -573,000 | -158,000 | 417,000 |
other non-current assets | -155,000 | -13,000 | -6,000 | -49,000 | -76,000 | 0 | -24,000 | 0 | 0 | 0 | -54,000 | ||||||||||||||||||
accounts payable | 1,126,000 | -2,064,000 | 2,455,000 | -1,191,000 | 781,000 | -3,138,000 | -36,000 | 3,817,000 | -2,039,000 | 416,000 | 2,868,000 | 2,645,000 | 1,028,000 | 264,000 | -1,919,000 | 2,398,000 | -4,013,000 | 3,864,000 | 288,000 | 1,020,000 | -82,000 | 615,000 | -2,590,000 | -1,416,000 | -2,411,000 | 2,389,000 | -388,000 | 684,000 | 758,000 |
accrued expenses and other current liabilities | -3,105,000 | 6,966,000 | 13,141,000 | 2,231,000 | -4,644,000 | 2,324,000 | 4,984,000 | 679,000 | -49,000 | 4,993,000 | 5,061,000 | 742,000 | 3,454,000 | 3,445,000 | 234,000 | -238,000 | -4,000 | 2,519,000 | 366,000 | 2,170,000 | -180,000 | -1,372,000 | 2,660,000 | -1,146,000 | 1,806,000 | -501,000 | 2,138,000 | -1,578,000 | 2,394,000 |
deferred revenue | 40,000 | -399,000 | 1,735,000 | -522,000 | 330,000 | -430,000 | 731,000 | -612,000 | 108,000 | -682,000 | -65,000 | -147,000 | 37,000 | 182,000 | -1,096,000 | 308,000 | 0 | -6,000 | -187,000 | 57,000 | |||||||||
operating lease liabilities | -805,000 | -777,000 | -740,000 | -714,000 | -664,000 | -639,000 | -626,000 | -504,000 | -496,000 | -473,000 | -359,000 | -390,000 | -352,000 | -335,000 | -328,000 | -323,000 | 1,241,000 | ||||||||||||
net cash from operating activities | 24,533,000 | 34,513,000 | 69,573,000 | 91,609,000 | -2,855,000 | 19,663,000 | 6,857,000 | 25,718,000 | -3,435,000 | 8,304,000 | -6,868,000 | -5,803,000 | -8,661,000 | -4,035,000 | -14,282,000 | -9,094,000 | -18,406,000 | -6,648,000 | -9,350,000 | -5,536,000 | -7,330,000 | -7,138,000 | -6,412,000 | -8,539,000 | -8,176,000 | -7,264,000 | -5,597,000 | -12,159,000 | -7,266,000 |
capital expenditures | -31,569,000 | -15,549,000 | -7,076,000 | -8,971,000 | -25,902,000 | -12,474,000 | -48,813,000 | -23,403,000 | -42,992,000 | -41,088,000 | 0 | -1,339,000 | -897,000 | -3,628,000 | -3,331,000 | -3,872,000 | -1,014,000 | -2,320,000 | 204,000 | -190,000 | -13,000 | -2,000 | -77,000 | -185,000 | -165,000 | 98,000 | 38,000 | -258,000 | 126,000 |
free cash flows | -7,036,000 | 18,964,000 | 62,497,000 | 82,638,000 | -28,757,000 | 7,189,000 | -41,956,000 | 2,315,000 | -46,427,000 | -32,784,000 | -6,868,000 | -7,142,000 | -9,558,000 | -7,663,000 | -17,613,000 | -12,966,000 | -19,420,000 | -8,968,000 | -9,146,000 | -5,726,000 | -7,343,000 | -7,140,000 | -6,489,000 | -8,724,000 | -8,341,000 | -7,166,000 | -5,559,000 | -12,417,000 | -7,140,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||
purchases of property, plant and equipment | -36,657,000 | -15,514,000 | -7,624,000 | -9,075,000 | -27,038,000 | -13,606,000 | -48,203,000 | -23,763,000 | -44,172,000 | -41,818,000 | |||||||||||||||||||
net cash from investing activities | -36,657,000 | -15,514,000 | -7,624,000 | -9,075,000 | -27,038,000 | -13,606,000 | -47,762,000 | -23,763,000 | -44,172,000 | -41,818,000 | -149,828,000 | -1,380,000 | -927,000 | 24,748,000 | 22,015,000 | 10,514,000 | 6,199,000 | 3,804,000 | 9,272,000 | 9,884,000 | -23,473,000 | -40,724,000 | 12,715,000 | 7,360,000 | -18,765,000 | -49,093,000 | -3,000 | ||
cash flows from financing activities: | |||||||||||||||||||||||||||||
proceeds from issuance of common stock upon exercise of stock options | 2,212,000 | 3,099,000 | 1,816,000 | 7,089,000 | 1,742,000 | 1,186,000 | 6,439,000 | 10,641,000 | 2,547,000 | 924,000 | 952,000 | 705,000 | 3,574,000 | 2,787,000 | 1,441,000 | 237,000 | 202,000 | 45,000 | 344,000 | 213,000 | 372,000 | 33,000 | 27,000 | 92,000 | 75,000 | 94,000 | 98,000 | 2,000 | 8,000 |
proceeds from issuance of common stock in connection with employee stock purchase plan | 1,688,000 | 0 | 1,963,000 | 0 | 1,286,000 | 0 | 1,423,000 | 0 | 638,000 | 0 | 571,000 | 0 | 384,000 | 0 | 306,000 | 0 | 203,000 | 0 | 208,000 | 0 | 211,000 | 0 | 160,000 | 0 | 197,000 | ||||
tax withholding payments related to net settlement of restricted stock units | -138,000 | 0 | |||||||||||||||||||||||||||
net cash from financing activities | 3,762,000 | 3,099,000 | 3,641,000 | 7,089,000 | 3,028,000 | 1,186,000 | 7,862,000 | 10,641,000 | 3,185,000 | 924,000 | 1,523,000 | 394,013,000 | 3,958,000 | 3,065,000 | 164,220,000 | 237,000 | 405,000 | 45,000 | 552,000 | 213,000 | 583,000 | 33,000 | -179,000 | 75,543,000 | 152,000 | -246,000 | -2,428,000 | 96,094,000 | -697,000 |
effect of exchange rate changes on cash and restricted cash | -327,000 | 94,000 | 9,000 | 809,000 | 358,000 | ||||||||||||||||||||||||
net decrease in cash and restricted cash | -8,689,000 | -26,507,000 | |||||||||||||||||||||||||||
cash and restricted cash, beginning of period | 488,866,000 | 0 | 0 | 0 | 337,150,000 | ||||||||||||||||||||||||
cash and restricted cash, end of period | 480,177,000 | 22,192,000 | 65,599,000 | 90,432,000 | 310,643,000 | ||||||||||||||||||||||||
supplemental disclosure of non-cash activities: | |||||||||||||||||||||||||||||
transfers of inventory to property, plant and equipment | 2,831,000 | 2,162,000 | 1,266,000 | 976,000 | 1,275,000 | 1,215,000 | 1,207,000 | 2,166,000 | 1,215,000 | 2,350,000 | |||||||||||||||||||
purchases of property, plant and equipment included in accounts payable and accrued expenses | 1,102,000 | -35,000 | 548,000 | 104,000 | 1,136,000 | 1,132,000 | -610,000 | 360,000 | 1,180,000 | 730,000 | |||||||||||||||||||
operating lease liabilities arising from obtaining right-of-use assets | 313,000 | 0 | 471,000 | 0 | 0 | -51,000 | |||||||||||||||||||||||
finance lease liability arising from obtaining right-of-use assets | 340,040,000 | ||||||||||||||||||||||||||||
purchases of property, plant and equipment included in other long-term liabilities | 3,986,000 | ||||||||||||||||||||||||||||
reconciliation of cash and restricted cash: | |||||||||||||||||||||||||||||
cash | 461,739,000 | 22,192,000 | 65,599,000 | 90,432,000 | 310,143,000 | ||||||||||||||||||||||||
restricted cash | 18,438,000 | 0 | 0 | 0 | 500,000 | 0 | 0 | 500,000 | 0 | -250,000 | 0 | 750,000 | 0 | 0 | 0 | 500,000 | 0 | 0 | 0 | 500,000 | 0 | 0 | 0 | 500,000 | |||||
total cash and restricted cash shown in the statement of cash flows | 480,177,000 | 22,192,000 | 65,599,000 | 90,432,000 | 310,643,000 | ||||||||||||||||||||||||
acquired in-process research and development expenses | 0 | ||||||||||||||||||||||||||||
non-cash interest expense and end of term accretion expense | 706,000 | 796,000 | 791,000 | 787,000 | 784,000 | 780,000 | 775,000 | 772,000 | 770,000 | 765,000 | 487,000 | 106,000 | 31,000 | 141,000 | 137,000 | 137,000 | 134,000 | 130,000 | 130,000 | 126,000 | 123,000 | ||||||||
non-cash lease expense | 585,000 | 550,000 | 523,000 | 474,000 | 462,000 | 452,000 | 329,000 | 321,000 | 313,000 | 305,000 | 232,000 | 191,000 | 185,000 | 180,000 | 174,000 | 178,000 | |||||||||||||
changes in operating assets and liabilities, net of acquired assets and liabilities: | |||||||||||||||||||||||||||||
purchase of business, net of cash acquired | 0 | 0 | |||||||||||||||||||||||||||
purchase of in-process research and development assets | 0 | ||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs paid of 14,620 | 0 | 0 | |||||||||||||||||||||||||||
purchases of capped calls related to convertible senior notes | 0 | 0 | |||||||||||||||||||||||||||
net increase in cash and restricted cash | 22,192,000 | 65,599,000 | |||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||
cash paid for interest | |||||||||||||||||||||||||||||
conversion of convertible senior notes into common stock | |||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||
unrealized foreign currency transaction gains | |||||||||||||||||||||||||||||
changes in operating assets and liabilities | |||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | ||||||||||||||||||||||||||||
loss on sale of marketable securities | 0 | ||||||||||||||||||||||||||||
net amortization of premiums on marketable securities | 0 | 12,000 | 141,000 | 228,000 | 281,000 | 308,000 | 376,000 | 391,000 | 330,000 | 255,000 | 48,000 | 1,000 | -69,000 | -112,000 | |||||||||||||||
purchases of marketable securities | 0 | -988,000 | -7,475,000 | -2,033,000 | -5,330,000 | -21,233,000 | -33,753,000 | -11,708,000 | -20,281,000 | -37,875,000 | -59,469,000 | -4,168,000 | -14,694,000 | -18,732,000 | |||||||||||||||
proceeds from sales and maturities of marketable securities | 0 | 28,666,000 | 33,750,000 | 14,500,000 | 18,500,000 | 27,500,000 | 37,810,000 | 21,000,000 | 30,167,000 | 14,458,000 | 18,865,000 | 17,160,000 | |||||||||||||||||
proceeds from issuance of long-term debt, net of issuance costs | 0 | ||||||||||||||||||||||||||||
repayments of long-term debt | 0 | ||||||||||||||||||||||||||||
proceeds from issuance of common stock in public offering, net of underwriting discounts and commissions and issuance costs paid | -160,000 | ||||||||||||||||||||||||||||
proceeds from issuance of common stock upon exercise of warrants | |||||||||||||||||||||||||||||
effect of exchange rate changes on cash, cash equivalents and restricted cash | -687,000 | 386,000 | -62,000 | -173,000 | 292,000 | -177,000 | 5,000 | 73,000 | 454,000 | -610,000 | -669,000 | -196,000 | -304,000 | -220,000 | 106,000 | -379,000 | 405,000 | 309,000 | 134,000 | -45,000 | -165,000 | -45,000 | 185,000 | -60,000 | |||||
net increase in cash, cash equivalents and restricted cash | 6,556,000 | -32,657,000 | -32,298,000 | -155,350,000 | -3,280,000 | 174,076,000 | 12,489,000 | -7,683,000 | 3,085,000 | -2,819,000 | -1,413,000 | 2,146,000 | 3,184,000 | -29,755,000 | 26,414,000 | 4,646,000 | -315,000 | -26,835,000 | |||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 0 | 0 | 395,312,000 | 0 | 0 | 0 | 201,682,000 | 0 | 0 | 0 | 26,080,000 | 0 | 0 | 0 | 25,081,000 | 0 | 0 | 0 | 20,592,000 | 0 | 0 | 0 | 20,741,000 | |||||
cash, cash equivalents and restricted cash, end of period | 6,556,000 | -32,657,000 | 12,534,000 | 350,717,000 | -32,298,000 | -155,350,000 | 386,835,000 | 196,125,000 | -3,280,000 | 174,076,000 | 12,489,000 | 18,397,000 | 3,085,000 | -2,819,000 | -1,413,000 | 27,227,000 | 3,184,000 | -29,755,000 | 26,414,000 | 25,238,000 | -315,000 | -26,835,000 | 35,027,000 | 12,715,000 | |||||
reconciliation of cash, cash equivalents and restricted cash: | |||||||||||||||||||||||||||||
cash and cash equivalents | -32,657,000 | 12,534,000 | 350,217,000 | -32,298,000 | -155,100,000 | 386,835,000 | 195,375,000 | -3,280,000 | 174,076,000 | 12,489,000 | 17,897,000 | 3,085,000 | -2,819,000 | -1,413,000 | 26,727,000 | 3,184,000 | -29,755,000 | 26,414,000 | 24,738,000 | ||||||||||
total cash, cash equivalents and restricted cash shown in the statement of cash flows | -32,657,000 | 12,534,000 | 350,717,000 | -32,298,000 | -155,350,000 | 386,835,000 | 196,125,000 | -3,280,000 | 174,076,000 | 12,489,000 | 18,397,000 | 3,085,000 | -2,819,000 | -1,413,000 | 27,227,000 | 3,184,000 | -29,755,000 | 26,414,000 | 25,238,000 | ||||||||||
net decrease in cash, cash equivalents and restricted cash | -44,595,000 | -5,557,000 | -8,026,000 | ||||||||||||||||||||||||||
net loss | 4,031,000 | -25,422,000 | -1,001,000 | -2,636,000 | -6,720,000 | -7,426,000 | -11,523,000 | -10,562,000 | -12,668,000 | -12,962,000 | -10,668,000 | -7,917,000 | -6,311,000 | -5,088,000 | -8,497,000 | -8,852,000 | -9,177,000 | -8,280,000 | -9,195,000 | -6,895,000 | |||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||
proceeds from issuance of long-term debt, net of issuance costs and issuance costs paid | |||||||||||||||||||||||||||||
proceeds from issuance of common stock in public offering, net of underwriting discounts and commissions | 0 | 0 | |||||||||||||||||||||||||||
offering costs included in accounts payable and accrued expenses | 0 | -1,261,000 | |||||||||||||||||||||||||||
purchases of property and equipment | -1,380,000 | -927,000 | -2,764,000 | -2,930,000 | -4,260,000 | -1,953,000 | -3,178,000 | -68,000 | -253,000 | -20,000 | -2,000 | -56,000 | -120,000 | -277,000 | 19,000 | -33,000 | -148,000 | -3,000 | |||||||||||
transfers of inventory to property and equipment | 774,000 | 317,000 | 80,000 | 705,000 | 320,000 | 1,030,000 | 888,000 | 170,000 | 336,000 | 429,000 | 486,000 | 627,000 | 0 | 78,000 | 242,000 | 641,000 | 856,000 | 407,000 | |||||||||||
purchases of property and equipment included in accounts payable and accrued expenses | 41,000 | 30,000 | -864,000 | -401,000 | 388,000 | 939,000 | 858,000 | 272,000 | 63,000 | 7,000 | |||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities: | |||||||||||||||||||||||||||||
non-cash interest and end of term accretion expense | |||||||||||||||||||||||||||||
deferred rent | 122,000 | -23,000 | -23,000 | 44,000 | 266,000 | 361,000 | 262,000 | -88,000 | -87,000 | -87,000 | -87,000 | ||||||||||||||||||
net cash from (used) in investing activities | |||||||||||||||||||||||||||||
proceeds from paycheck protection program loan | 0 | 0 | |||||||||||||||||||||||||||
repayment of paycheck protection program loan | 0 | 0 | |||||||||||||||||||||||||||
supplemental disclosure of non-cash investing activities: | |||||||||||||||||||||||||||||
payments of public offering and other financing costs | |||||||||||||||||||||||||||||
payments of public offering costs and other financing costs | -366,000 | ||||||||||||||||||||||||||||
change in fair value of preferred stock warrant liability | 0 | 0 | 614,000 | -273,000 | |||||||||||||||||||||||||
conversion of convertible preferred stock to common stock upon initial public offering | 0 | ||||||||||||||||||||||||||||
reclassification of warrant liability to equity upon initial public offering | 0 | 2,478,000 | |||||||||||||||||||||||||||
purchases of property and equipment included in accounts payable | -21,000 | -65,000 | 112,000 | 79,000 | 71,000 | -110,000 | 129,000 | ||||||||||||||||||||||
settlement of accrued financing fee | 0 | ||||||||||||||||||||||||||||
reclassification of warrants to additional paid-in capital | |||||||||||||||||||||||||||||
payments of initial public offering costs and other financing costs | -120,000 | ||||||||||||||||||||||||||||
proceeds from issuance of common stock in initial public offering, net of underwriting discounts and commissions | 0 | 0 | |||||||||||||||||||||||||||
payments of initial public offering and other financing costs | -340,000 | ||||||||||||||||||||||||||||
payments of initial public offering costs | -1,275,000 | -705,000 | |||||||||||||||||||||||||||
deferred offering costs included in accounts payable and accrued expenses | 1,134,000 |
