Tango Therapeutics Inc(NASDAQ:TNGX)

Tango Therapeutics, Inc., a biotechnology company, discovers and develops drugs for the treatment of cancer. Its lead program is TNG908, a synthetic lethal small molecule inhibitor of protein arginine methyltransferase 5 that is being developed as a treatment for cancers with methylthioadenosine pho...
Website: https://www.tangotx.com/
Founded: 2017
Founder: Barbara Weber, Alan Ashworth, William Kaelin Jr, Antoni Ribas, José Baselga, and Timothy Lu
CEO: Barbara Weber
Sector: REAL ESTATE & CONSTRUCTION
Industry: BLANK CHECKS
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
collaboration revenue | 53,811,000 | 3,181,000 | 5,392,000 | 4,117,000 | 11,607,000 | 7,775,000 | 6,471,000 | 5,431,000 | 10,732,000 | 9,598,000 | 5,766,000 | 6,411,000 | 6,920,000 | 5,771,000 | 5,758,000 | 5,716,000 | 6,787,000 | |||
operating expenses: | ||||||||||||||||||||
research and development | 33,534,000 | 32,101,000 | 30,815,000 | 32,807,000 | 36,442,000 | 33,937,000 | 33,263,000 | 38,654,000 | 38,065,000 | 31,339,000 | 27,149,000 | 28,671,000 | 28,039,000 | 29,091,000 | 28,744,000 | 23,741,000 | 24,330,000 | 21,634,000 | 21,923,000 | |
general and administrative | 15,235,000 | 9,763,000 | 8,924,000 | 11,341,000 | 11,480,000 | 11,090,000 | 11,222,000 | 10,773,000 | 10,661,000 | 9,105,000 | 9,209,000 | 9,174,000 | 8,013,000 | 7,887,000 | 8,099,000 | 7,232,000 | 6,807,000 | 6,066,000 | 4,433,000 | |
total operating expenses | 48,769,000 | 41,864,000 | 39,739,000 | 44,148,000 | 47,922,000 | 45,027,000 | 44,485,000 | 49,427,000 | 48,726,000 | 40,444,000 | 36,358,000 | 37,845,000 | 36,052,000 | 36,978,000 | 36,843,000 | 30,973,000 | 31,137,000 | 27,700,000 | 26,356,000 | |
income from operations | -48,769,000 | -40,967,000 | -42,530,000 | -40,910,000 | -32,878,000 | -29,552,000 | -42,255,000 | -35,013,000 | -25,626,000 | -23,247,000 | -30,286,000 | -30,567,000 | -29,923,000 | -25,202,000 | -25,379,000 | -21,984,000 | -19,569,000 | -770,235 | ||
yoy | 14.67% | 38.63% | 0.65% | 16.84% | 28.30% | 27.12% | 39.52% | 14.55% | -14.36% | -7.76% | 19.33% | 39.04% | 52.91% | 3171.99% | ||||||
qoq | -3.68% | 3.96% | 24.43% | 11.25% | -30.06% | 20.68% | 36.63% | 10.23% | -23.24% | -0.92% | 2.15% | 18.73% | -0.70% | 15.44% | 12.34% | 2440.65% | ||||
operating margin % | -Infinity% | NaN% | 0% | -1287.87% | -Infinity% | -993.68% | -283.26% | -148.69% | -Infinity% | -644.69% | -238.78% | -159.25% | -Infinity% | -476.79% | -432.41% | -436.70% | -Infinity% | -384.60% | -288.33% | -Infinity% |
other income: | ||||||||||||||||||||
interest income | 2,177,000 | 1,680,000 | 1,097,000 | 1,239,000 | 1,614,000 | 1,813,000 | 1,809,000 | 2,071,000 | 2,197,000 | 2,236,000 | 1,872,000 | 1,450,000 | 1,061,000 | 591,000 | 350,000 | 297,000 | 218,000 | 196,000 | 91,000 | |
other income | 1,079,000 | 1,380,000 | 705,000 | 910,000 | 1,074,000 | 1,476,000 | 1,956,000 | 1,995,000 | 2,184,000 | 2,061,000 | 1,514,000 | 1,151,000 | 1,217,000 | 967,000 | 523,000 | 50,000 | -81,000 | -50,000 | ||
total other income | 3,256,000 | 3,060,000 | 1,802,000 | 2,149,000 | 2,688,000 | 3,289,000 | 3,765,000 | 4,066,000 | 4,381,000 | 4,297,000 | 3,386,000 | 2,601,000 | 2,278,000 | 1,558,000 | 873,000 | 347,000 | 171,000 | 115,000 | 41,000 | |
income before income taxes | -45,513,000 | -38,818,000 | -39,842,000 | -37,621,000 | -29,113,000 | -25,486,000 | -37,874,000 | -30,716,000 | -22,240,000 | -20,646,000 | -29,009,000 | -29,050,000 | -24,855,000 | -25,208,000 | -21,869,000 | -19,528,000 | ||||
provision for income taxes | -1,000 | -35,000 | -34,000 | -49,000 | -54,000 | -65,000 | -40,000 | -47,000 | -23,000 | -64,000 | -51,000 | -177,000 | -62,000 | |||||||
net income | -45,514,000 | -38,749,000 | 15,884,000 | -38,853,000 | -39,876,000 | -37,670,000 | -29,167,000 | -25,551,000 | -37,914,000 | -30,763,000 | -22,263,000 | -20,710,000 | -28,008,000 | -29,060,000 | -29,050,000 | -24,858,000 | -25,208,000 | -22,046,000 | -19,590,000 | -764,601 |
yoy | 14.14% | 2.86% | -154.46% | 52.06% | 5.17% | 22.45% | 31.01% | 23.38% | 35.37% | 5.86% | -23.36% | -16.69% | 11.11% | 31.82% | 48.29% | 3151.11% | ||||
qoq | 17.46% | -343.95% | -140.88% | -2.57% | 5.86% | 29.15% | 14.15% | -32.61% | 23.25% | 38.18% | 7.50% | -26.06% | -3.62% | 0.03% | 16.86% | -1.39% | 14.34% | 12.54% | 2462.12% | |
net income margin % | -Infinity% | -Infinity% | 29.52% | -1221.41% | -Infinity% | -914.99% | -251.29% | -128.56% | -Infinity% | -566.43% | -207.45% | -141.87% | -Infinity% | -453.28% | -419.80% | -430.74% | -Infinity% | -385.69% | -288.64% | -Infinity% |
net loss per common share – basic and diluted | -320 | -350 | -360 | -340 | -270 | -240 | -350 | -300 | -230 | -230 | -320 | -330 | -330 | -280 | -290 | -260 | -280 | |||
weighted-average number of common shares outstanding – basic and diluted | 143,576,292,000 | 116,166,187,000 | 110,540,836,000 | 110,301,256,000 | 109,226,731,000 | 108,507,390,000 | 108,314,279,000 | 108,171,463,000 | 94,572,448,000 | 97,033,273,000 | 88,354,590,000 | 88,193,917,000 | 87,820,037,000 | 87,892,195,000 | 87,839,804,000 | 87,670,653,000 | 62,108,032,000 | 70,160,663,000 | ||
other comprehensive income: | ||||||||||||||||||||
unrealized gain on marketable securities | -339,000 | 103,000 | 27,000 | -414,000 | 1,084,000 | -77,000 | -443,000 | 867,000 | 836,000 | 684,000 | 1,504,000 | -2,645,000 | -755,000 | -12,000 | ||||||
comprehensive loss | -45,853,000 | -38,953,000 | -40,018,000 | -38,084,000 | -28,083,000 | -25,628,000 | -38,357,000 | -29,896,000 | -21,427,000 | -20,026,000 | -26,504,000 | -27,909,000 | -29,559,000 | -25,795,000 | -27,853,000 | -22,801,000 | -19,602,000 | |||
license revenue | 12,100,000 | 5,000,000 | ||||||||||||||||||
total revenue | 53,811,000 | 3,181,000 | 4,117,000 | 11,607,000 | 19,875,000 | 5,431,000 | 10,732,000 | 14,598,000 | 6,411,000 | 6,920,000 | 5,771,000 | 5,716,000 | 6,787,000 | |||||||
yoy | 363.61% | -83.99% | -24.19% | 8.15% | 36.15% | -15.29% | 55.09% | 152.95% | 12.16% | 1.96% | ||||||||||
qoq | 1591.64% | -64.53% | -41.60% | -49.39% | -26.48% | -7.36% | 19.91% | -15.78% | ||||||||||||
operating income | -17,356,250 | 14,072,000 | ||||||||||||||||||
pretax income | -15,696,500 | 15,874,000 | ||||||||||||||||||
benefit from income taxes | -14,750 | 10,000 | -3,000 | |||||||||||||||||
net income per common share – basic | -142.5 | 140 | ||||||||||||||||||
weighted-average number of common shares outstanding – basic | 110,966,345,000 | |||||||||||||||||||
net income per common share – diluted | -142.5 | 130 | ||||||||||||||||||
weighted-average number of common shares outstanding – diluted | 117,782,074,000 | |||||||||||||||||||
comprehensive income | -15,765,000 | 15,911,000 | ||||||||||||||||||
unrealized loss on marketable securities | -100,000 | -142,000 | 1,151,000 | -509,000 | -937,000 | |||||||||||||||
other comprehensive loss: | ||||||||||||||||||||
other expense | -47,000 | |||||||||||||||||||
general and administrative expenses | 712,913 | |||||||||||||||||||
administrative expenses - related party | 30,000 | |||||||||||||||||||
franchise tax expense | 27,322 | |||||||||||||||||||
interest earned on investments held in trust account | 5,634 | |||||||||||||||||||
loss before income tax expense | -764,601 | |||||||||||||||||||
income tax expense | ||||||||||||||||||||
weighted-average shares outstanding, of public shares | 16,675,000 | |||||||||||||||||||
basic and diluted net income per share, public shares | ||||||||||||||||||||
weighted-average shares outstanding, of founder shares | 4,702,250 | |||||||||||||||||||
basic and diluted net loss per share, founder shares | -0.16 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||
current assets: | |||||||||||||||||||||
cash and cash equivalents | 157,828,000 | 112,279,000 | 58,338,000 | 39,272,000 | 58,432,000 | 69,530,000 | 53,148,000 | 51,566,000 | 61,163,000 | 66,385,000 | 58,533,000 | 66,052,000 | 57,252,000 | 59,968,000 | 100,312,000 | 104,582,000 | 99,909,000 | 142,745,000 | 204,974,000 | ||
marketable securities | 222,011,000 | 230,859,000 | 94,473,000 | 141,513,000 | 158,292,000 | 188,387,000 | 240,130,000 | 270,545,000 | 282,436,000 | 270,500,000 | 301,347,000 | 244,600,000 | 276,387,000 | 306,165,000 | 292,981,000 | 311,774,000 | 349,976,000 | 342,510,000 | 298,831,000 | ||
restricted cash | 428,000 | 428,000 | 428,000 | 428,000 | 856,000 | 856,000 | 856,000 | 567,000 | 567,000 | 567,000 | 567,000 | 567,000 | 2,279,000 | ||||||||
prepaid expenses and other current assets | 12,488,000 | 10,190,000 | 10,540,000 | 8,887,000 | 7,778,000 | 8,426,000 | 7,537,000 | 6,299,000 | 8,437,000 | 8,797,000 | 10,155,000 | 9,035,000 | 9,361,000 | 6,572,000 | 5,814,000 | 17,162,000 | 8,202,000 | 4,516,000 | 4,534,000 | ||
total current assets | 392,327,000 | 353,756,000 | 163,779,000 | 190,100,000 | 224,930,000 | 266,343,000 | 300,815,000 | 328,410,000 | 352,036,000 | 346,538,000 | 370,891,000 | 320,543,000 | 343,000,000 | 375,272,000 | 401,674,000 | 436,085,000 | 460,654,000 | 492,338,000 | 516,339,000 | 734,293 | 1,451,284 |
property and equipment | 6,381,000 | 6,868,000 | 7,346,000 | 7,786,000 | 7,539,000 | 8,102,000 | 8,590,000 | 9,095,000 | 9,522,000 | 9,908,000 | 10,261,000 | 10,881,000 | 11,106,000 | 10,884,000 | 11,296,000 | 8,359,000 | 6,538,000 | 4,832,000 | 4,706,000 | ||
operating lease right-of-use assets | 34,652,000 | 35,624,000 | 36,582,000 | 37,555,000 | 39,697,000 | 39,476,000 | 40,430,000 | 41,371,000 | 42,086,000 | 43,508,000 | 44,422,000 | 45,325,000 | 46,225,000 | 46,886,000 | 47,757,000 | 520,000 | 894,000 | 1,254,000 | 6,732,000 | ||
restricted cash, net of current portion | 2,139,000 | 2,139,000 | 2,139,000 | 2,139,000 | 2,139,000 | 2,567,000 | 2,567,000 | 2,567,000 | 2,567,000 | 2,567,000 | 2,567,000 | 2,567,000 | 3,423,000 | 3,423,000 | 3,423,000 | 3,423,000 | 3,423,000 | 1,712,000 | |||
other assets | 293,000 | 303,000 | 290,000 | 310,000 | 1,000 | 4,000 | 13,000 | 10,000 | 11,000 | 46,000 | 48,000 | 12,000 | 19,000 | 5,000 | 6,000 | 12,000 | 16,000 | 19,000 | 81,000 | ||
total assets | 435,792,000 | 398,690,000 | 210,136,000 | 237,890,000 | 274,306,000 | 316,492,000 | 352,415,000 | 381,453,000 | 406,222,000 | 402,567,000 | 428,189,000 | 379,328,000 | 403,773,000 | 436,470,000 | 464,156,000 | 448,399,000 | 471,525,000 | 500,155,000 | 530,137,000 | 167,549,316 | 168,260,672 |
liabilities and stockholders' equity | |||||||||||||||||||||
current liabilities: | |||||||||||||||||||||
accounts payable | 2,430,000 | 1,182,000 | 2,229,000 | 2,607,000 | 3,239,000 | 1,601,000 | 4,112,000 | 1,062,000 | 3,898,000 | 2,785,000 | 2,837,000 | 4,793,000 | 6,296,000 | 4,453,000 | 6,314,000 | 1,693,000 | 3,367,000 | 3,226,000 | 3,109,000 | 26,279 | 68,322 |
accrued expenses and other current liabilities | 9,068,000 | 17,759,000 | 13,113,000 | 11,510,000 | 10,374,000 | 16,497,000 | 15,006,000 | 16,774,000 | 13,755,000 | 15,401,000 | 11,467,000 | 13,185,000 | 10,692,000 | 17,495,000 | 15,752,000 | 14,161,000 | 9,693,000 | 9,887,000 | 9,978,000 | ||
operating lease liabilities | 2,832,000 | 2,738,000 | 3,102,000 | 2,534,000 | 2,824,000 | 2,454,000 | 2,863,000 | 2,364,000 | 2,066,000 | 2,082,000 | 2,040,000 | 1,807,000 | 2,638,000 | 1,770,000 | 781,000 | 629,000 | 1,075,000 | 1,503,000 | 1,092,000 | ||
total current liabilities | 14,330,000 | 21,679,000 | 18,444,000 | 40,025,000 | 35,917,000 | 38,170,000 | 37,583,000 | 43,868,000 | 42,789,000 | 45,938,000 | 43,416,000 | 53,633,000 | 53,672,000 | 55,545,000 | 51,322,000 | 44,684,000 | 39,211,000 | 40,690,000 | 41,986,000 | 355,208 | 301,964 |
operating lease liabilities, net of current portion | 29,956,000 | 30,832,000 | 31,661,000 | 32,474,000 | 34,122,000 | 34,039,000 | 34,763,000 | 35,473,000 | 36,169,000 | 36,838,000 | 37,466,000 | 38,082,000 | 38,735,000 | 39,361,000 | 39,947,000 | 6,089,000 | |||||
total liabilities | 44,286,000 | 52,511,000 | 50,105,000 | 102,936,000 | 107,550,000 | 116,975,000 | 123,245,000 | 133,780,000 | 141,770,000 | 149,459,000 | 151,594,000 | 166,383,000 | 176,509,000 | 186,994,000 | 191,084,000 | 149,695,000 | 151,169,000 | 155,408,000 | 164,724,000 | 6,191,458 | 6,138,214 |
commitments and contingencies | |||||||||||||||||||||
preferred stock, 0.001 par value... | |||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||
common stock, 0.001 par value... | 144,000 | 136,000 | 112,000 | 111,000 | 108,000 | 108,000 | 107,000 | 107,000 | 107,000 | 102,000 | 102,000 | 88,000 | 88,000 | 88,000 | 88,000 | 88,000 | 88,000 | 88,000 | 88,000 | ||
additional paid-in capital | 1,040,143,000 | 948,971,000 | 724,201,000 | 715,036,000 | 707,888,000 | 700,631,000 | 692,201,000 | 682,621,000 | 673,772,000 | 624,076,000 | 617,667,000 | 532,604,000 | 526,897,000 | 522,605,000 | 518,292,000 | 514,365,000 | 510,222,000 | 506,760,000 | 504,625,000 | 6,126,835 | 5,362,242 |
accumulated other comprehensive income | -115,000 | 224,000 | 121,000 | 94,000 | 194,000 | 336,000 | 750,000 | -334,000 | -257,000 | 186,000 | -765,000 | -10,000 | |||||||||
accumulated deficit | -648,666,000 | -603,152,000 | -564,403,000 | -580,287,000 | -541,434,000 | -501,558,000 | -463,888,000 | -434,721,000 | -409,170,000 | -371,256,000 | -340,493,000 | -318,230,000 | -297,520,000 | -269,512,000 | -240,452,000 | -211,402,000 | -186,544,000 | -161,336,000 | -139,290,000 | -1,127,401 | -362,800 |
total stockholders’ equity | 391,506,000 | 346,179,000 | 160,031,000 | 134,954,000 | 166,756,000 | 199,517,000 | 229,170,000 | 247,673,000 | 264,452,000 | 253,108,000 | 276,595,000 | 212,945,000 | 227,264,000 | 249,476,000 | 273,072,000 | 298,704,000 | 320,356,000 | 344,747,000 | 365,413,000 | 5,000,008 | 5,000,008 |
total liabilities and stockholders’ equity | 435,792,000 | 398,690,000 | 210,136,000 | 237,890,000 | 274,306,000 | 316,492,000 | 352,415,000 | 381,453,000 | 406,222,000 | 402,567,000 | 428,189,000 | 379,328,000 | 403,773,000 | 436,470,000 | 464,156,000 | 448,399,000 | 471,525,000 | 500,155,000 | 530,137,000 | 167,549,316 | 168,260,672 |
deferred revenue | 23,374,000 | 19,480,000 | 17,618,000 | 15,602,000 | 23,668,000 | 23,070,000 | 25,670,000 | 27,072,000 | 33,848,000 | 34,011,000 | 31,792,000 | 28,475,000 | 28,200,000 | 25,024,000 | 26,022,000 | 27,807,000 | |||||
deferred revenue, net of current portion | 30,437,000 | 37,511,000 | 44,766,000 | 50,899,000 | 54,439,000 | 62,812,000 | 66,683,000 | 70,712,000 | 74,668,000 | 84,102,000 | 92,088,000 | 99,815,000 | 105,011,000 | 111,958,000 | 114,718,000 | 116,649,000 | |||||
accounts receivable | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 8,000,000 | |||||||||||||||
income tax payable | 35,000 | 35,000 | 1,000 | 52,000 | 52,000 | ||||||||||||||||
accumulated other comprehensive loss | -681,000 | -1,517,000 | -2,201,000 | -3,705,000 | -4,856,000 | -4,347,000 | -3,410,000 | ||||||||||||||
other long-term liabilities | |||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||
assets: | |||||||||||||||||||||
cash | 582,938 | 1,258,456 | |||||||||||||||||||
prepaid expenses | 151,355 | 192,828 | |||||||||||||||||||
investments held in trust account | 166,815,023 | 166,809,388 | |||||||||||||||||||
liabilities and stockholders’ equity: | |||||||||||||||||||||
accrued expenses | 292,811 | 202,089 | |||||||||||||||||||
accrued income taxes | 526 | 7,389 | |||||||||||||||||||
franchise tax payable | 35,592 | 24,164 | |||||||||||||||||||
deferred underwriting commissions | 5,836,250 | 5,836,250 | |||||||||||||||||||
common stock; 15,635,785 and 15,736,221 shares subject to possible redemption at 10.00 per share as of june 30, 2021 and december 31, 2020, respectively | 156,357,850 | ||||||||||||||||||||
preferred stock, 0.0001 par value; 1,000,000 shares authorized; none issued and outstanding as of june 30, 2021 and december 31, 2020, respectively | |||||||||||||||||||||
common stock, 0.0001 par value... | 574 | 566 | |||||||||||||||||||
common stock; 15,712,245 and 15,736,221 shares subject to possible redemption at 10.00 per share as of march 31, 2021 and december 31, 2020, respectively | 157,122,450 | ||||||||||||||||||||
preferred stock, 0.0001 par value; 1,000,000 shares authorized; none issued and outstanding | |||||||||||||||||||||
1 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||
net loss | -45,514,000 | -38,749,000 | 15,884,000 | -38,853,000 | -39,876,000 | -37,670,000 | -29,167,000 | -25,551,000 | -37,914,000 | -30,763,000 | -22,263,000 | -20,710,000 | -28,008,000 | -29,060,000 | -29,050,000 | -24,858,000 | -25,208,000 | -22,046,000 | |
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||
depreciation | 463,000 | 479,000 | 555,000 | 625,000 | 622,000 | 620,000 | 622,000 | 632,000 | 625,000 | 617,000 | 613,000 | 604,000 | 581,000 | 570,000 | 417,000 | 312,000 | 309,000 | 256,000 | |
noncash operating lease expense | 972,000 | 958,000 | 973,000 | 1,018,000 | 1,012,000 | 954,000 | 941,000 | 925,000 | 925,000 | 914,000 | 911,000 | 904,000 | 877,000 | 882,000 | 803,000 | 374,000 | 361,000 | 321,000 | |
stock-based compensation | 10,797,000 | 5,980,000 | 6,625,000 | 6,570,000 | 7,255,000 | 7,462,000 | 7,178,000 | 7,538,000 | 6,719,000 | 4,879,000 | 4,860,000 | 5,121,000 | 4,219,000 | 3,785,000 | 3,815,000 | 3,425,000 | 3,205,000 | 2,257,000 | |
accretion on marketable securities | -1,124,000 | -768,000 | -560,000 | -722,000 | -638,000 | -856,000 | -1,186,000 | -1,204,000 | -1,371,000 | ||||||||||
other | 21,000 | -19,000 | -1,000 | -1,000 | -56,000 | -10,000 | 0 | 43,000 | -10,000 | 0 | -889,000 | -465,000 | -219,000 | -39,000 | 54,000 | 83,000 | |||
changes in operating assets and liabilities: | |||||||||||||||||||
prepaid expenses and other current assets | -2,299,000 | 350,000 | -1,652,000 | -1,110,000 | 649,000 | -889,000 | -1,239,000 | 2,138,000 | 360,000 | 1,357,000 | -1,120,000 | 321,000 | -2,783,000 | -757,000 | 11,347,000 | -8,959,000 | -3,687,000 | 63,000 | |
other long-term assets | 10,000 | -13,000 | 20,000 | -307,000 | 1,000 | 9,000 | -2,000 | 1,000 | 35,000 | 1,000 | -35,000 | 6,000 | -13,000 | 59,000 | 55,000 | 4,000 | 4,000 | -157,000 | |
accounts payable | 1,785,000 | -1,231,000 | -344,000 | -880,000 | 1,630,000 | -2,507,000 | 3,047,000 | -2,766,000 | 1,042,000 | -88,000 | -1,957,000 | -1,212,000 | 1,552,000 | -1,040,000 | 4,493,000 | -1,997,000 | -359,000 | 365,000 | |
accrued expenses and other liabilities | -8,690,000 | 4,488,000 | 1,604,000 | 1,136,000 | -6,124,000 | 1,491,000 | -1,768,000 | 3,020,000 | -1,609,000 | 3,997,000 | -1,781,000 | 2,458,000 | -6,703,000 | 1,780,000 | 1,589,000 | 4,417,000 | -157,000 | 35,000 | |
operating lease liabilities | -781,000 | -1,193,000 | -245,000 | -814,000 | -780,000 | -1,134,000 | -210,000 | -608,000 | -188,000 | -586,000 | -392,000 | -1,487,000 | 26,000 | 391,000 | 2,184,000 | -446,000 | -429,000 | -363,000 | |
deferred revenue | 0 | -53,811,000 | -3,181,000 | -5,392,000 | -4,117,000 | -11,606,000 | -7,775,000 | -6,471,000 | -5,431,000 | -10,732,000 | -9,598,000 | -5,766,000 | -4,411,000 | -4,920,000 | -3,771,000 | -3,758,000 | -3,716,000 | ||
net cash from operating activities | -44,360,000 | -29,718,000 | -30,952,000 | -36,519,000 | -41,697,000 | -36,647,000 | -33,390,000 | -23,607,000 | -37,857,000 | -27,467,000 | -31,135,000 | -24,473,000 | -34,907,000 | -28,266,000 | -19,611,000 | -31,538,000 | -29,665,000 | -16,902,000 | -41,861,340 |
capital expenditures | -222,000 | -185,000 | -376,000 | -43,000 | -124,000 | -115,000 | -320,000 | -124,000 | 0 | -16,000 | -664,000 | -330,000 | -1,862,000 | -3,150,000 | -1,488,000 | -1,061,000 | -959,000 | 0 | |
free cash flows | -29,940,000 | -31,137,000 | -36,895,000 | -41,740,000 | -36,771,000 | -33,505,000 | -23,927,000 | -37,981,000 | -27,467,000 | -31,151,000 | -25,137,000 | -35,237,000 | -30,128,000 | -22,761,000 | -33,026,000 | -30,726,000 | -17,861,000 | -41,861,340 | |
cash flows from investing activities | |||||||||||||||||||
purchase of property and equipment | 2,000 | -222,000 | -151,000 | -624,000 | -51,000 | -124,000 | -115,000 | -320,000 | -195,000 | -1,041,000 | -3,279,000 | -1,811,000 | -1,561,000 | -696,000 | |||||
sales and maturities of marketable securities | 64,045,000 | 39,525,000 | 65,965,000 | 41,338,000 | 77,812,000 | 84,733,000 | 72,150,000 | 61,630,000 | 109,255,000 | 85,103,000 | 99,590,000 | 84,128,000 | 84,705,000 | 81,993,000 | 62,962,000 | 53,225,000 | 44,415,000 | 59,874,000 | |
purchases of marketable securities | -54,412,000 | -175,020,000 | -18,337,000 | -23,936,000 | -47,164,000 | -32,549,000 | -39,465,000 | -48,611,000 | -120,263,000 | -51,025,000 | -156,238,000 | -50,777,000 | -52,534,000 | -93,557,000 | -44,455,000 | -15,921,000 | -54,571,000 | -104,385,000 | |
net cash from investing activities | 9,635,000 | -135,717,000 | 47,477,000 | 16,778,000 | 30,597,000 | 52,060,000 | 32,570,000 | 12,699,000 | -11,203,000 | 33,852,000 | -56,664,000 | 32,687,000 | 31,551,000 | -12,605,000 | 15,228,000 | 35,493,000 | -11,717,000 | -45,207,000 | -138,259,513 |
cash flows from financing activities | |||||||||||||||||||
proceeds from at-the-market offerings, net of issuance costs | 62,778,000 | 0 | 0 | 41,723,000 | |||||||||||||||
payment of transaction costs | -537,000 | ||||||||||||||||||
proceeds from issuance of common stock under stock plans | 17,605,000 | ||||||||||||||||||
net cash from financing activities | 79,846,000 | 219,376,000 | 2,541,000 | 581,000 | 2,000 | 969,000 | 2,402,000 | 1,311,000 | 42,982,000 | 1,467,000 | 80,280,000 | 586,000 | 73,000 | 527,000 | 113,000 | 718,000 | 257,000 | -120,000 | |
net change in cash, cash equivalents and restricted cash | 45,121,000 | 53,941,000 | 19,066,000 | -19,160,000 | -11,098,000 | 16,382,000 | 1,582,000 | -9,597,000 | -6,078,000 | 7,852,000 | -7,519,000 | 8,800,000 | -3,283,000 | -40,344,000 | -4,270,000 | 4,673,000 | -41,125,000 | -62,229,000 | |
cash, cash equivalents and restricted cash, beginning of period | 114,846,000 | 0 | 0 | 0 | 72,097,000 | 0 | 0 | 0 | 69,808,000 | 0 | 0 | 0 | 63,958,000 | 0 | 0 | 0 | 145,024,000 | 0 | |
cash, cash equivalents and restricted cash, end of period | 159,967,000 | 53,941,000 | 19,066,000 | -19,160,000 | 60,999,000 | 16,382,000 | 1,582,000 | -9,597,000 | 63,730,000 | 7,852,000 | -7,519,000 | 8,800,000 | 60,675,000 | -40,344,000 | -4,270,000 | 4,673,000 | 103,899,000 | -62,229,000 | |
supplemental cash flow information: | |||||||||||||||||||
cash paid for leases | 1,448,000 | 1,462,000 | 468,000 | 1,993,000 | 1,935,000 | 1,872,000 | 1,417,000 | 963,000 | 1,351,000 | 1,766,000 | 1,134,000 | 2,236,000 | 746,000 | 479,000 | 469,000 | 465,000 | 463,000 | ||
supplemental disclosure of noncash investing and financing activity: | |||||||||||||||||||
purchases of property and equipment included in accounts payable and accrued expenses | -34,000 | 248,000 | 8,000 | 71,000 | 290,000 | -821,000 | 129,000 | 323,000 | 500,000 | -263,000 | |||||||||
operating lease liabilities from obtaining right-of-use assets | 0 | 0 | 0 | 1,308,000 | 0 | 0 | |||||||||||||
revaluation of right-of-use asset and lease liability upon lease remeasurement | 0 | 0 | 1,124,000 | 75,000 | 0 | 0 | 0 | 497,000 | 0 | -8,000 | -5,000 | -215,000 | |||||||
accounts receivable | 0 | 0 | 0 | 2,000,000 | |||||||||||||||
proceeds from issuance of common stock and pre-funded warrants | |||||||||||||||||||
proceeds from issuance of common stock upon exercise of stock options and purchase of shares under espp | 7,012,000 | 2,541,000 | 581,000 | 2,000 | 969,000 | 2,402,000 | 1,311,000 | 1,259,000 | 841,000 | 441,000 | 527,000 | 113,000 | |||||||
return of capital from a stockholder - related party | |||||||||||||||||||
right-of-use asset | 0 | ||||||||||||||||||
proceeds from issuance of common stock and pre-funded warrants, net of issuance costs | |||||||||||||||||||
financing offering costs included in accounts payable and accrued expenses | |||||||||||||||||||
capital expenditures included in accounts payable and accrued expenses | |||||||||||||||||||
proceeds from issuance of common shares and pre-funded warrants | |||||||||||||||||||
amortization on marketable securities | 739,000 | ||||||||||||||||||
purchases of property and equipment | -16,000 | -664,000 | -620,000 | ||||||||||||||||
payments of transaction costs | |||||||||||||||||||
payment of business combination and pipe financing transaction costs | 0 | 0 | 0 | -8,000 | -221,000 | ||||||||||||||
proceeds from issuance of common stock upon exercise of stock options | 73,000 | 265,000 | 101,000 | ||||||||||||||||
proceeds from issuance of preferred stock, net of issuance costs | 0 | ||||||||||||||||||
business combination and pipe financing, gross proceeds | 0 | ||||||||||||||||||
conversion of preferred shares to common shares | 0 | ||||||||||||||||||
revaluation of right-of-use asset and lease liability upon lease modification | |||||||||||||||||||
right-of-use asset obtained in exchange for a lease liability | |||||||||||||||||||
remeasurement of right-of-use asset and lease liabilities due to lease modification | |||||||||||||||||||
merger with bctg and pipe financing deferred offering costs included in accounts payable and accrued expenses | |||||||||||||||||||
preferred stock issuance costs included in accounts payable and accrued expenses | |||||||||||||||||||
cash flows from operating activities: | |||||||||||||||||||
net income | |||||||||||||||||||
interest earned on investments held in trust account | |||||||||||||||||||
prepaid expenses | |||||||||||||||||||
accrued expenses | |||||||||||||||||||
accrued income taxes | |||||||||||||||||||
franchise tax payable | |||||||||||||||||||
cash flows from investing activities: | |||||||||||||||||||
interest released from trust account | |||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||
proceeds from issuance of common stock to sponsor | |||||||||||||||||||
proceeds from note payable to related party | |||||||||||||||||||
net change in cash | |||||||||||||||||||
cash - beginning of the period | |||||||||||||||||||
cash - end of the period | |||||||||||||||||||
supplemental disclosure of noncash activities: | |||||||||||||||||||
deferred offering costs included in note payable - related party | |||||||||||||||||||
deferred offering costs included in accrued expenses | |||||||||||||||||||
change in value of common stock subject to possible redemption | |||||||||||||||||||
● |
