Vir Biotechnology, Inc(NASDAQ:VIR)

Vir Biotechnology, Inc., a clinical-stage immunology company, develops therapeutic products to treat and prevent serious infectious diseases. It develops VIR-2218 and VIR-3434 for the treatment of hepatitis B virus; VIR-2482 for the prevention of influenza A virus; VIR-1111 for the prevention of hum...
Website: http://www.vir.bio
Founded: 2016
IPO Price: $20 (Oct 11, 2019)
Full Time Employees: 297
CEO: George A. Scangos
Sector: Healthcare
Industry: Biotechnology
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | ||||||||||||||||||||||||||
collaboration revenue | -157,500 | -65,000 | -495,000 | -70,000 | 10,413,000 | -1,102,000 | 55,000 | -987,000 | 8,858,000 | -4,387,000 | -13,779,000 | 46,574,000 | 21,609,000 | 309,145,000 | -54,941,000 | 1,229,656,000 | 809,463,000 | 102,398,000 | 5,333,000 | |||||||
contract revenue | 847,500 | 1,526,000 | 1,864,000 | 865,000 | 1,391,000 | 886,000 | 52,191,000 | 744,000 | 289,000 | 1,057,000 | 138,000 | 180,000 | 39,998,000 | 12,254,000 | 282,000 | 293,000 | 315,000 | 168,653,000 | 605,000 | 301,000 | 188,000 | 43,522,000 | 487,000 | 371,000 | 237,000 | |
grant revenue | 310,000 | 305,000 | 183,000 | 1,238,000 | 1,096,000 | 2,091,000 | 2,134,000 | 5,172,000 | 7,185,000 | 6,737,000 | 16,519,000 | 16,245,000 | 27,621,000 | 3,125,000 | 2,058,000 | 2,521,000 | 2,991,000 | 903,000 | 3,082,000 | 1,371,000 | 1,433,000 | 1,740,000 | 719,000 | 5,231,000 | 609,000 | 1,166,000 |
total revenues | 64,070,000 | 240,000 | 1,214,000 | 3,032,000 | 12,374,000 | 2,380,000 | 3,075,000 | 56,376,000 | 16,787,000 | 2,639,000 | 3,797,000 | 62,957,000 | ||||||||||||||
yoy | 417.78% | -89.92% | -60.52% | -94.62% | -26.29% | -9.81% | -19.02% | -10.45% | ||||||||||||||||||
qoq | 26595.83% | -80.23% | -59.96% | -75.50% | 419.92% | -22.60% | -94.55% | 235.83% | 536.11% | -30.50% | -93.97% | |||||||||||||||
operating expenses: | ||||||||||||||||||||||||||
cost of revenue | -11,000 | 11,000 | 684,000 | 50,000 | 52,000 | 59,000 | 798,000 | 38,000 | 22,000 | 1,907,000 | 5,996,000 | 22,253,000 | 27,921,000 | 90,149,000 | 56,877,000 | 7,836,000 | 1,144,000 | |||||||||
research and development | 88,349,000 | 151,463,000 | 97,509,000 | 118,645,000 | 106,083,000 | 195,178,000 | 105,113,000 | 100,125,000 | 111,915,000 | 148,253,000 | 171,860,000 | 157,643,000 | 155,173,000 | 114,166,000 | 115,082,000 | 90,227,000 | 128,341,000 | 98,669,000 | 86,126,000 | 134,870,000 | 87,095,000 | 70,684,000 | 79,653,000 | 64,979,000 | 52,931,000 | 39,863,000 |
selling, general and administrative | 23,616,000 | 22,231,000 | 22,283,000 | 23,944,000 | 26,701,000 | 25,744,000 | 30,265,000 | 36,273,000 | 43,090,000 | 41,080,000 | 47,101,000 | 46,778,000 | 38,743,000 | 43,174,000 | 41,590,000 | 38,255,000 | 55,777,000 | 50,496,000 | 28,781,000 | |||||||
restructuring, long-lived assets impairment and related charges | -172,000 | -10,000 | -3,944,000 | 12,712,000 | 26,275,000 | |||||||||||||||||||||
total operating expenses | 111,991,000 | 173,683,000 | 119,631,000 | 142,579,000 | 129,524,000 | 233,684,000 | 161,705,000 | 136,457,000 | 155,803,000 | 189,371,000 | 218,983,000 | 206,328,000 | 199,912,000 | 179,593,000 | 184,593,000 | 218,631,000 | 240,995,000 | 157,001,000 | 116,051,000 | 160,609,000 | 110,138,000 | 89,543,000 | 96,039,000 | 77,628,000 | 64,739,000 | 49,083,000 |
income from operations | -47,921,000 | -173,443,000 | -118,417,000 | -139,547,000 | -117,150,000 | -231,304,000 | -158,630,000 | -80,081,000 | -139,016,000 | -186,732,000 | -215,186,000 | -143,371,000 | -150,502,000 | 194,964,000 | -225,222,000 | 1,013,828,000 | 571,752,000 | -53,385,000 | 61,017,000 | -158,633,000 | -108,404,000 | -87,615,000 | -29,051,000 | -71,910,000 | -63,759,000 | -47,680,000 |
yoy | -59.09% | -25.02% | -25.35% | 74.26% | -15.73% | 23.87% | -26.28% | -44.14% | -7.63% | -195.78% | -4.46% | -114.14% | -126.32% | -465.20% | -469.11% | -739.10% | -627.43% | -39.07% | -310.03% | 120.60% | 70.02% | 83.76% | ||||
qoq | -72.37% | 46.47% | -15.14% | 19.12% | -49.35% | 45.81% | 98.09% | -42.39% | -25.55% | -13.22% | 50.09% | -4.74% | -177.19% | -186.57% | -122.22% | 77.32% | -1171.00% | -187.49% | -138.46% | 46.34% | 23.73% | 201.59% | -59.60% | 12.78% | 33.72% | |
operating margin % | -74.79% | -72267.92% | -9754.28% | -4602.47% | -946.74% | -9718.66% | -5158.70% | -142.05% | -828.12% | -7075.86% | -5667.26% | -227.73% | -Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
other income: | ||||||||||||||||||||||||||
change in fair value of equity investments | -2,606,000 | 1,335,000 | -3,382,000 | 6,382,000 | -1,172,000 | 1,130,000 | 429,000 | -5,915,000 | -992,000 | -2,707,000 | -5,086,000 | -13,103,000 | 8,879,000 | -13,590,000 | -11,390,000 | -95,039,000 | -26,023,000 | 164,072,000 | ||||||||
interest income | 7,802,000 | 9,363,000 | 10,785,000 | 12,288,000 | 14,153,000 | 17,527,000 | 18,846,000 | 21,283,000 | 20,736,000 | 21,931,000 | 23,016,000 | 21,307,000 | 16,172,000 | 9,332,000 | 2,200,000 | 388,000 | 167,000 | 11,000 | 97,000 | 164,000 | 288,000 | 412,000 | 825,000 | 1,755,000 | 1,947,000 | 2,012,000 |
other expense | -335,000 | -228,000 | -72,000 | -535,000 | -287,000 | -10,246,000 | ||||||||||||||||||||
total other income | 4,861,000 | 10,470,000 | 7,629,000 | 18,598,000 | 12,475,000 | 17,764,000 | 18,740,000 | 15,081,000 | 18,259,000 | 20,106,000 | 17,563,000 | 183,000 | -1,136,000 | 22,768,000 | -8,499,000 | -25,863,000 | 164,147,000 | 849,000 | -10,082,000 | 2,725,000 | 3,028,000 | -2,070,000 | -5,314,000 | 137,000 | -647,000 | |
loss before benefit from income taxes | -43,060,000 | -162,973,000 | -110,788,000 | -104,607,500 | -213,540,000 | -139,890,000 | -65,000,000 | -105,679,000 | -84,587,000 | -63,622,000 | -48,327,000 | |||||||||||||||
benefit from income taxes | 137,000 | -168,000 | -170,000 | 86,000 | -177,000 | 1,512,000 | -276,000 | 4,784,000 | 3,213,000 | 2,848,000 | 2,232,000 | 157,228,000 | 30,000 | -22,000 | -149,000 | 13,000 | ||||||||||
net income | -42,923,000 | -163,141,000 | -110,958,000 | -120,965,000 | -104,589,000 | -213,717,000 | -138,378,000 | -65,276,000 | -115,973,000 | -163,413,000 | -194,775,000 | -140,956,000 | -101,603,000 | 175,312,000 | -76,493,000 | 518,621,000 | 525,254,000 | 110,428,000 | 61,813,000 | -168,911,000 | -105,649,000 | -84,609,000 | -31,167,000 | -77,240,000 | -63,771,000 | -48,314,000 |
yoy | -58.96% | -23.66% | -19.82% | 85.31% | -9.82% | 30.78% | -28.95% | -53.69% | 14.14% | -193.21% | 154.63% | -127.18% | -119.34% | 58.76% | -223.75% | -407.04% | -597.17% | -230.52% | -298.33% | 118.68% | 65.67% | 75.12% | ||||
qoq | -73.69% | 47.03% | -8.27% | 15.66% | -51.06% | 54.44% | 111.99% | -43.71% | -29.03% | -16.10% | 38.18% | 38.73% | -157.96% | -329.19% | -114.75% | -1.26% | 375.65% | 78.65% | -136.60% | 59.88% | 24.87% | 171.47% | -59.65% | 21.12% | 31.99% | |
net income margin % | -66.99% | -67975.42% | -9139.87% | -3989.61% | -845.23% | -8979.71% | -4500.10% | -115.79% | -690.85% | -6192.23% | -5129.71% | -223.89% | -Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
net income per share | -0.3 | -1.17 | -0.8 | -0.88 | -0.76 | -1.56 | -1.02 | -0.48 | -0.86 | -1.22 | -1.45 | -1.06 | -0.77 | 1.32 | -0.58 | 3.93 | 4.04 | 0.85 | 0.48 | -1.32 | -0.85 | -0.67 | -0.27 | -0.71 | 5.77 | -4.6 |
weighted-average shares outstanding, basic and diluted | 138,520,419 | 138,930,173 | 138,447,469 | 137,468,900 | 136,653,753 | 136,233,725 | 135,280,648 | 127,742,614 | 119,159,424 | 125,810,907 | 114,980,652 | 108,387,913 | 30,349,920 | 10,500,848 | ||||||||||||
other income | 226,000 | -506,000 | -893,000 | -1,485,000 | 882,000 | -367,000 | -8,021,000 | -26,187,000 | 27,026,000 | 691,000 | 2,730,000 | -2,357,500 | 64,000 | 752,000 | -1,726,000 | 2,616,000 | -2,895,000 | -7,069,000 | -1,810,000 | -2,659,000 | ||||||
income before provision for income taxes | -120,949,000 | -151,638,000 | 217,732,000 | 921,907,000 | 545,889,000 | 110,762,000 | 61,866,000 | -168,715,000 | -31,121,000 | -77,224,000 | ||||||||||||||||
provision for income taxes | -16,000 | 50,035,000 | -42,420,000 | -403,286,000 | -20,635,000 | -334,000 | -53,000 | -196,000 | -46,000 | -16,000 | ||||||||||||||||
net loss attributable to noncontrolling interest | -56,000 | |||||||||||||||||||||||||
net loss attributable to vir | -104,342,750 | -213,717,000 | -138,378,000 | -65,276,000 | ||||||||||||||||||||||
license revenue from a related party | 22,289,000 | 22,747,000 | ||||||||||||||||||||||||
income before benefit from income taxes | -120,757,000 | -166,626,000 | -197,623,000 | -143,188,000 | -233,721,000 | |||||||||||||||||||||
net income attributable to vir | -115,973,000 | -163,413,000 | -194,775,000 | -140,900,000 | ||||||||||||||||||||||
weighted-average shares outstanding, basic | 136,246,865 | 134,130,924 | 134,289,620 | 134,059,079 | 133,552,839 | 132,606,767 | 132,729,530 | 132,450,018 | 132,079,391 | 129,884,967 | 130,665,831 | 130,121,943 | ||||||||||||||
weighted-average shares outstanding, diluted | 136,246,865 | 134,130,924 | 134,289,620 | 134,059,079 | 133,552,839 | 134,810,908 | 134,963,317 | 132,450,018 | 134,535,766 | 133,437,126 | 133,854,419 | 133,789,977 | ||||||||||||||
revenue: | ||||||||||||||||||||||||||
total revenue | 391,596,750 | 374,557,000 | -40,629,000 | 1,232,459,000 | 70,667,000 | 103,616,000 | 177,068,000 | 1,976,000 | 1,734,000 | 1,928,000 | 66,988,000 | 5,718,000 | 980,000 | 1,403,000 | ||||||||||||
total other expense | -91,921,000 | |||||||||||||||||||||||||
general and administrative | 25,739,000 | 23,043,000 | 18,859,000 | 16,386,000 | 12,649,000 | 11,808,000 | 9,220,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||
cash and cash equivalents | 232,185,000 | 170,084,000 | 211,104,000 | 273,571,000 | 222,947,000 | 168,350,000 | 296,864,000 | 160,711,000 | 241,576,000 | 452,100,000 | 666,949,000 | 824,913,000 | 848,631,000 | 963,735,000 | 1,505,183,000 | 812,355,000 | 347,815,000 | 714,521,000 | 741,951,000 | 521,396,000 | 436,575,000 | 462,521,000 | 371,781,000 | 168,418,000 | 109,335,000 | 93,698,000 |
short-term investments | 228,753,000 | 327,750,000 | 387,645,000 | 517,367,000 | 678,051,000 | 740,607,000 | 849,833,000 | 985,125,000 | 1,270,980,000 | 1,233,628,000 | 1,166,953,000 | 1,406,579,000 | 1,521,517,000 | 1,359,945,000 | 654,113,000 | 399,829,000 | 217,182,000 | 55,560,000 | 84,107,000 | 211,636,000 | 300,286,000 | 364,074,000 | 180,599,000 | 187,193,000 | 274,101,000 | 226,512,000 |
restricted cash and cash equivalents, current | 1,922,000 | 2,215,000 | 88,218,000 | 88,151,000 | 89,385,000 | 89,598,000 | 13,946,000 | 13,335,000 | 13,268,000 | 13,193,000 | 13,163,000 | 10,957,000 | 12,681,000 | 12,955,000 | 13,147,000 | 14,402,000 | 8,594,000 | 6,112,000 | 7,004,000 | 8,601,000 | 7,993,000 | 9,363,000 | 11,024,000 | 9,101,000 | 6,181,000 | 8,822,000 |
equity investments | 6,077,000 | 8,679,000 | 7,270,000 | 10,724,000 | 4,350,000 | 5,517,000 | 4,368,000 | 3,927,000 | 9,853,000 | 10,825,000 | 13,531,000 | 18,583,000 | 31,892,000 | 22,801,000 | 36,407,000 | 47,890,000 | 143,148,000 | 169,369,000 | ||||||||
prepaid expenses and other current assets | 45,143,000 | 36,956,000 | 41,469,000 | 42,394,000 | 47,725,000 | 43,085,000 | 40,729,000 | 49,999,000 | 52,549,000 | 59,430,000 | 85,736,000 | 97,602,000 | 104,356,000 | 54,180,000 | 72,417,000 | 69,911,000 | 73,003,000 | 27,772,000 | 29,233,000 | 26,481,000 | 27,511,000 | 13,614,000 | 15,357,000 | 12,829,000 | 13,378,000 | 8,688,000 |
total current assets | 514,080,000 | 545,684,000 | 735,706,000 | 932,207,000 | 1,042,458,000 | 1,047,157,000 | 1,205,740,000 | 1,213,097,000 | 1,588,226,000 | 1,769,176,000 | 1,946,332,000 | 2,358,634,000 | 2,519,077,000 | 2,413,616,000 | 2,288,267,000 | 2,567,548,000 | 1,562,821,000 | 1,066,337,000 | 862,295,000 | 993,114,000 | 772,365,000 | 849,572,000 | 578,761,000 | 377,541,000 | 402,995,000 | 337,720,000 |
intangible assets | 7,850,000 | 7,924,000 | 7,998,000 | 8,072,000 | 8,120,000 | 19,258,000 | 18,899,000 | 22,465,000 | 22,565,000 | 25,457,000 | 25,590,000 | 32,622,000 | 32,755,000 | 32,888,000 | 33,021,000 | 33,154,000 | 33,287,000 | 33,421,000 | 33,554,000 | 33,687,000 | 33,820,000 | 33,944,000 | 35,082,000 | 35,388,000 | 35,694,000 | 35,999,000 |
goodwill | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,938,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 | 16,937,000 |
property and equipment | 55,620,000 | 58,203,000 | 60,795,000 | 61,681,000 | 63,183,000 | 64,791,000 | 66,063,000 | 92,477,000 | 96,018,000 | 99,309,000 | 104,126,000 | 103,758,000 | 105,609,000 | 100,226,000 | 85,135,000 | 65,583,000 | 42,834,000 | 26,610,000 | 20,251,000 | 17,291,000 | 17,946,000 | 16,948,000 | 16,311,000 | 16,238,000 | 16,308,000 | 15,448,000 |
operating right-of-use assets | 62,099,000 | 59,680,000 | 71,182,000 | 74,934,000 | 81,505,000 | 82,557,000 | 84,716,000 | 86,879,000 | 88,331,000 | 87,220,000 | 57,566,000 | 58,972,000 | 60,461,000 | 61,947,000 | 14,762,000 | 15,177,000 | 16,007,000 | |||||||||
restricted cash and cash equivalents, noncurrent | 6,963,000 | 6,957,000 | 6,956,000 | 6,273,000 | 6,363,000 | 6,382,000 | 6,366,000 | 6,428,000 | 6,448,000 | 7,057,000 | 6,744,000 | 6,739,000 | 6,656,000 | 7,276,000 | 8,354,000 | 9,040,000 | 7,006,000 | 6,999,000 | 7,002,000 | 6,998,000 | 6,919,000 | 1,201,000 | 1,192,000 | 1,192,000 | 7,300,000 | 2,850,000 |
long-term investments | 314,575,000 | 304,212,000 | 286,099,000 | 218,140,000 | 190,015,000 | 271,495,000 | 279,992,000 | 359,724,000 | 105,275,000 | 39,617,000 | 52,358,000 | 49,187,000 | 23,927,000 | 34,102,000 | 97,585,000 | 103,535,000 | 201,388,000 | 50,680,000 | 6,139,000 | 24,290,000 | ||||||
other assets | 24,699,000 | 15,981,000 | 13,188,000 | 5,858,000 | 12,057,000 | 11,556,000 | 13,292,000 | 12,495,000 | 12,409,000 | 14,720,000 | 16,853,000 | 16,554,000 | 14,570,000 | 6,209,000 | 2,816,000 | 3,001,000 | 2,775,000 | 2,343,000 | 7,890,000 | 7,096,000 | 8,827,000 | 9,895,000 | 8,778,000 | 7,672,000 | 8,547,000 | 13,688,000 |
total assets | 1,002,823,000 | 1,019,453,000 | 1,192,532,000 | 1,307,727,000 | 1,398,813,000 | 1,498,356,000 | 1,669,555,000 | 1,793,969,000 | 1,919,060,000 | 2,044,895,000 | 2,243,874,000 | 2,665,936,000 | 2,802,088,000 | 2,695,970,000 | 2,618,994,000 | 2,887,129,000 | 1,954,268,000 | 1,210,213,000 | 1,057,581,000 | 1,135,584,000 | 918,761,000 | 943,259,000 | 672,238,000 | 477,114,000 | 512,071,000 | 422,642,000 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||
accounts payable | 9,803,000 | 6,847,000 | 12,234,000 | 3,725,000 | 5,081,000 | 7,305,000 | 4,389,000 | 7,114,000 | 6,334,000 | 3,627,000 | 12,362,000 | 12,149,000 | 6,422,000 | 2,722,000 | 10,618,000 | 10,955,000 | 6,521,000 | 4,225,000 | 11,032,000 | 3,701,000 | 5,077,000 | 6,796,000 | 4,382,000 | 18,768,000 | 5,881,000 | 5,815,000 |
accrued and other liabilities | 83,012,000 | 68,375,000 | 82,661,000 | 104,126,000 | 85,873,000 | 94,658,000 | 75,321,000 | 72,260,000 | 104,220,000 | 146,111,000 | 197,580,000 | 455,922,000 | 489,090,000 | 282,616,000 | 354,086,000 | 577,669,000 | 236,512,000 | 64,845,000 | 64,074,000 | 70,069,000 | 76,936,000 | 44,339,000 | 38,560,000 | 21,918,000 | ||
contingent consideration obligation, current | 17,500,000 | 16,060,000 | ||||||||||||||||||||||||
total current liabilities | 92,815,000 | 75,222,000 | 105,004,000 | 137,286,000 | 119,662,000 | 117,161,000 | 96,412,000 | 94,068,000 | 175,407,000 | 165,050,000 | 225,623,000 | 485,288,000 | 511,029,000 | 308,203,000 | 477,868,000 | 702,361,000 | 341,242,000 | 233,724,000 | 146,024,000 | 361,099,000 | 99,064,000 | 76,998,000 | 54,940,000 | 56,396,000 | 59,206,000 | 44,316,000 |
operating lease liabilities, noncurrent | 89,054,000 | 91,215,000 | 93,405,000 | 88,170,000 | 90,139,000 | 93,405,000 | 95,018,000 | 109,171,000 | 111,673,000 | 114,119,000 | 117,815,000 | 121,461,000 | 123,837,000 | 126,942,000 | 130,205,000 | 132,813,000 | 133,561,000 | 68,604,000 | 68,938,000 | 66,615,000 | 66,556,000 | 12,092,000 | 12,762,000 | 13,531,000 | ||
contingent consideration obligation, noncurrent | 34,100,000 | 34,180,000 | 33,620,000 | 23,640,000 | 24,050,000 | |||||||||||||||||||||
other long-term liabilities | 21,578,000 | 13,305,000 | 13,031,000 | 14,812,000 | 14,577,000 | 13,893,000 | 13,855,000 | 14,238,000 | 14,258,000 | 13,134,000 | 12,094,000 | 8,235,000 | 7,862,000 | 7,166,000 | 7,596,000 | 7,746,000 | 2,540,000 | 3,823,000 | 3,853,000 | 3,815,000 | 3,847,000 | 2,982,000 | 2,967,000 | 2,942,000 | 3,568,000 | 3,030,000 |
total liabilities | 237,547,000 | 223,355,000 | 245,060,000 | 263,908,000 | 248,428,000 | 257,629,000 | 235,885,000 | 246,613,000 | 328,824,000 | 369,810,000 | 433,666,000 | 695,135,000 | 724,125,000 | 546,115,000 | 666,982,000 | 886,115,000 | 522,419,000 | 333,939,000 | 320,256,000 | 484,633,000 | 201,909,000 | 130,904,000 | 108,459,000 | 96,781,000 | 88,129,000 | 66,827,000 |
commitments and contingencies | ||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||
preferred stock, 0.0001 par value... | ||||||||||||||||||||||||||
common stock, 0.0001 par value... | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 13,000 | 12,000 | 11,000 | 11,000 | 1,000 |
additional paid-in capital | 1,965,090,000 | 1,952,843,000 | 1,941,386,000 | 1,926,529,000 | 1,911,872,000 | 1,894,781,000 | 1,878,013,000 | 1,852,839,000 | 1,828,862,000 | 1,798,823,000 | 1,771,536,000 | 1,737,626,000 | 1,709,835,000 | 1,682,882,000 | 1,656,024,000 | 1,625,785,000 | 1,571,535,000 | 1,541,422,000 | 1,512,928,000 | 1,488,337,000 | 1,385,301,000 | 1,374,362,000 | 1,040,988,000 | 825,833,000 | 793,051,000 | 23,869,000 |
accumulated other comprehensive loss | -2,057,000 | -1,911,000 | -2,221,000 | -1,975,000 | -1,717,000 | -2,879,000 | -2,397,000 | -815,000 | -1,900,000 | -2,903,000 | -3,219,000 | -9,122,000 | -11,880,000 | -7,553,000 | -4,805,000 | -1,099,000 | -1,307,000 | -1,334,000 | -1,304,000 | -1,278,000 | -485,000 | -295,000 | -601,000 | |||
accumulated deficit | -1,197,771,000 | -1,154,848,000 | -991,707,000 | -880,749,000 | -759,784,000 | -655,195,000 | -441,478,000 | -303,100,000 | -138,600,000 | -663,854,000 | -774,282,000 | -836,095,000 | -667,184,000 | -561,535,000 | -476,926,000 | -445,759,000 | -368,519,000 | -304,748,000 | ||||||||
total stockholders’ equity | 765,276,000 | 796,098,000 | 947,472,000 | 1,043,819,000 | 1,150,385,000 | 1,240,727,000 | 1,433,670,000 | 1,547,356,000 | 1,590,236,000 | 1,675,085,000 | 1,810,208,000 | 1,970,801,000 | 2,077,963,000 | 2,149,855,000 | 1,952,012,000 | 2,001,014,000 | 1,431,849,000 | 876,274,000 | 737,325,000 | 650,951,000 | 716,852,000 | 812,355,000 | 563,779,000 | 380,333,000 | 423,942,000 | |
total liabilities and stockholders’ equity | 1,002,823,000 | 1,019,453,000 | 1,192,532,000 | 1,307,727,000 | 1,398,813,000 | 1,498,356,000 | 1,669,555,000 | 1,793,969,000 | 1,919,060,000 | 2,044,895,000 | 2,243,874,000 | 2,665,936,000 | 2,802,088,000 | 2,695,970,000 | 2,618,994,000 | 2,887,129,000 | 1,954,268,000 | 1,210,213,000 | 1,057,581,000 | 1,135,584,000 | 918,761,000 | 943,259,000 | 672,238,000 | 477,114,000 | ||
operating lease right-of-use assets | 63,555,000 | 64,853,000 | 58,559,000 | 60,779,000 | 62,266,000 | 70,346,000 | 72,622,000 | |||||||||||||||||||
deferred revenue, current | 10,109,000 | 11,935,000 | 12,648,000 | 15,198,000 | 16,702,000 | 14,694,000 | 64,853,000 | 15,312,000 | 6,181,000 | |||||||||||||||||
deferred revenue, noncurrent | 9,433,000 | 1,526,000 | 1,526,000 | 53,207,000 | 53,207,000 | 53,207,000 | 53,207,000 | 54,653,000 | 4,419,000 | 5,865,000 | 3,815,000 | 3,815,000 | 55,496,000 | 3,815,000 | 3,815,000 | 3,815,000 | 3,815,000 | 6,562,000 | 12,670,000 | 8,408,000 | ||||||
contingent consideration, noncurrent | 33,170,000 | 30,600,000 | 27,610,000 | 25,960,000 | 24,300,000 | 24,927,000 | 23,691,000 | 24,937,000 | 30,712,000 | 28,455,000 | 18,891,000 | 22,822,000 | 20,720,000 | 42,692,000 | 46,036,000 | 25,374,000 | 31,712,000 | 30,670,000 | 14,045,000 | 9,380,000 | 3,343,000 | |||||
accumulated other comprehensive gain | 1,127,000 | |||||||||||||||||||||||||
(accumulated deficit) retained earnings | -237,824,000 | -121,851,000 | ||||||||||||||||||||||||
deferred revenue, current portion | 15,681,000 | 17,217,000 | 15,517,000 | 22,865,000 | 113,164,000 | 113,737,000 | 98,209,000 | 96,154,000 | 44,718,000 | 262,929,000 | 6,451,000 | 5,563,000 | 7,298,000 | 5,010,000 | 8,822,000 | |||||||||||
retained earnings | 41,562,000 | 236,337,000 | 377,237,000 | 478,840,000 | 303,528,000 | 380,021,000 | ||||||||||||||||||||
deferred tax liability | 3,253,000 | 3,253,000 | 18,439,000 | 18,439,000 | 18,439,000 | 18,439,000 | 3,253,000 | 3,253,000 | 3,253,000 | 3,253,000 | 3,305,000 | 3,305,000 | 3,305,000 | 3,305,000 | 3,305,000 | |||||||||||
total vir stockholder's equity | 1,970,757,000 | |||||||||||||||||||||||||
noncontrolling interest | 44,000 | |||||||||||||||||||||||||
receivable from collaboration | 7,000,000 | 1,223,161,000 | 773,079,000 | 93,003,000 | 112,500,000 | |||||||||||||||||||||
contingent consideration, current portion | 68,500,000 | 26,200,000 | 24,400,000 | 10,600,000 | 20,300,000 | 4,700,000 | 10,700,000 | 6,726,000 | ||||||||||||||||||
contract asset | 112,500,000 | |||||||||||||||||||||||||
derivative liability | 12,449,000 | |||||||||||||||||||||||||
accumulated other comprehensive income | 248,000 | 81,000 | ||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ equity | ||||||||||||||||||||||||||
accrued liabilities | 26,495,000 | 22,953,000 | ||||||||||||||||||||||||
advanced proceeds from preferred stock financing | ||||||||||||||||||||||||||
contingent consideration, current | 8,200,000 | |||||||||||||||||||||||||
convertible preferred stock warrant liability | 4,425,000 | |||||||||||||||||||||||||
convertible preferred stock, 0.0001 par value... | 636,612,000 | |||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ equity | 512,071,000 | |||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ deficit | ||||||||||||||||||||||||||
stockholders’ deficit: | ||||||||||||||||||||||||||
total stockholders’ deficit | -280,797,000 | |||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ deficit | 422,642,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||
net loss | -42,923,000 | -163,141,000 | -110,958,000 | -120,965,000 | -213,717,000 | -138,378,000 | -65,276,000 | 61,813,000 | -168,911,000 | -105,649,000 | -84,609,000 | -31,167,000 | -77,240,000 | -63,771,000 | |||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||
depreciation and amortization | 2,898,000 | 2,998,000 | 2,917,000 | 2,867,000 | 2,886,000 | 2,896,000 | 4,260,000 | 4,517,000 | 4,347,000 | 4,453,000 | 4,615,000 | 5,505,000 | 1,820,000 | 1,549,000 | 1,463,000 | 1,419,000 | 1,387,000 | 1,353,000 | 1,269,000 | 1,269,000 | 1,215,000 | 1,124,000 | 1,061,000 | 1,000,000 | 859,000 |
amortization of premiums (accretion of discounts) on investments | 2,168,000 | 354,000 | 2,637,000 | 238,000 | 659,000 | 1,073,000 | 496,000 | 234,000 | 256,000 | 562,000 | 392,000 | ||||||||||||||
noncash lease expense | 1,325,000 | 1,297,000 | 1,237,000 | 1,121,000 | 1,099,000 | 1,230,000 | 1,472,000 | 1,447,000 | 1,440,000 | 1,817,000 | 2,228,000 | 2,173,000 | 2,236,000 | 2,190,000 | 2,172,000 | 2,111,000 | 1,701,000 | 1,498,000 | 1,489,000 | 1,484,000 | 873,000 | 852,000 | 830,000 | 816,000 | |
change in fair value of equity investments | 2,606,000 | -1,335,000 | 3,382,000 | -6,382,000 | 1,172,000 | -1,130,000 | -429,000 | 5,915,000 | 993,000 | 2,706,000 | 5,086,000 | 13,103,000 | -8,879,000 | 13,591,000 | 11,389,000 | 95,039,000 | 26,023,000 | ||||||||
change in estimated fair value of contingent consideration | -80,000 | 560,000 | 9,980,000 | 1,030,000 | 6,940,000 | 2,570,000 | 2,989,000 | 1,650,000 | 1,661,000 | -627,000 | 1,236,000 | -1,246,000 | -5,775,000 | 2,257,000 | 9,564,000 | -3,931,000 | 28,602,000 | 20,328,000 | -1,544,000 | 44,462,000 | -6,038,000 | 16,642,000 | 20,625,000 | 7,165,000 | |
payment of contingent consideration in excess of acquisition date fair value | 0 | 0 | 0 | 0 | -9,299,000 | 0 | |||||||||||||||||||
stock-based compensation | 11,206,000 | 11,356,000 | 12,451,000 | 14,059,000 | 15,841,000 | 16,697,000 | 22,162,000 | 23,757,000 | 28,272,000 | 26,944,000 | 30,619,000 | 25,481,000 | 24,865,000 | 24,814,000 | 27,099,000 | 25,304,000 | 24,371,000 | 22,944,000 | 20,998,000 | 15,471,000 | 10,301,000 | 8,582,000 | 5,750,000 | 2,967,000 | 2,679,000 |
in-process research and development impairment | 11,038,000 | 0 | 2,759,000 | 0 | |||||||||||||||||||||
non-cash restructuring, long-lived assets impairment and related charges | |||||||||||||||||||||||||
other non-cash items | 132,000 | -19,000 | 53,000 | 6,000 | -162,000 | -176,000 | |||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||
prepaid expenses and other current assets | -8,077,000 | 4,215,000 | 879,000 | 5,058,000 | 4,109,000 | -2,180,000 | 6,423,000 | 1,834,000 | 10,776,000 | 26,896,000 | 17,805,000 | 9,493,000 | -50,381,000 | 16,495,000 | -5,225,000 | -247,000 | -5,543,000 | 1,357,000 | -422,000 | 943,000 | -4,059,000 | 1,743,000 | -2,708,000 | 549,000 | -4,510,000 |
other assets | -8,718,000 | -2,792,000 | -7,332,000 | 6,200,000 | -501,000 | 1,736,000 | -796,000 | -86,000 | 2,311,000 | 2,133,000 | -299,000 | -1,984,000 | -8,361,000 | -3,393,000 | 186,000 | -227,000 | -432,000 | -194,000 | -794,000 | -63,000 | 1,068,000 | -1,807,000 | -236,000 | -125,000 | -482,000 |
accounts payable | 2,955,000 | -5,402,000 | 8,859,000 | -1,415,000 | -1,936,000 | 3,106,000 | -2,893,000 | 735,000 | 2,627,000 | -7,525,000 | -934,000 | 6,564,000 | 2,800,000 | -4,447,000 | -1,385,000 | 3,829,000 | 788,000 | -5,892,000 | 6,250,000 | -1,317,000 | -1,831,000 | 2,383,000 | -14,286,000 | 12,944,000 | 536,000 |
accrued liabilities and other long-term liabilities | 10,104,000 | -14,155,000 | -24,183,000 | 18,725,000 | 5,218,000 | 19,268,000 | -4,770,000 | -30,003,000 | -39,580,000 | -47,153,000 | -265,729,000 | -4,036,000 | -80,657,000 | -80,237,000 | -288,175,000 | 433,556,000 | 71,988,000 | 8,797,000 | -3,460,000 | -18,827,000 | 33,431,000 | 6,392,000 | 16,995,000 | -10,204,000 | 4,533,000 |
operating lease liabilities | -2,323,000 | -1,792,000 | -1,457,000 | -1,796,000 | -12,595,000 | -2,878,000 | -3,487,000 | -4,067,000 | -3,136,000 | -3,675,000 | -3,130,000 | -3,105,000 | -2,955,000 | -1,535,000 | -519,000 | -493,000 | -152,000 | -290,000 | -97,000 | 4,000 | -1,341,000 | -786,000 | -796,000 | -761,000 | |
net cash from operating activities | -25,876,000 | -167,570,000 | -120,219,000 | -78,116,000 | -87,635,000 | -171,480,000 | -77,847,000 | -109,390,000 | -107,927,000 | -155,829,000 | -389,247,000 | -125,782,000 | 35,126,000 | 117,902,000 | 960,136,000 | 550,089,000 | 7,695,000 | -105,813,000 | 140,058,000 | -89,529,000 | -82,052,000 | -49,841,000 | -10,639,000 | -48,409,000 | -38,885,000 |
capital expenditures | 0 | 0 | -2,538,000 | -1,629,000 | 0 | -2,356,000 | -666,000 | -1,872,000 | -1,535,000 | -3,714,000 | -9,457,000 | -6,867,000 | -12,596,000 | -18,993,000 | -20,598,000 | -15,841,000 | -13,067,000 | -6,006,000 | -2,077,000 | -667,000 | 0 | -1,474,000 | -1,343,000 | -1,302,000 | 0 |
free cash flows | -25,876,000 | -167,570,000 | -122,757,000 | -79,745,000 | -87,635,000 | -173,836,000 | -78,513,000 | -111,262,000 | -109,462,000 | -159,543,000 | -398,704,000 | -132,649,000 | 22,530,000 | 98,909,000 | 939,538,000 | 534,248,000 | -5,372,000 | -111,819,000 | 137,981,000 | -90,196,000 | -82,052,000 | -51,315,000 | -11,982,000 | -49,711,000 | -38,885,000 |
cash flows from investing activities: | |||||||||||||||||||||||||
proceeds from sale of equipment | -110,000 | 37,000 | 45,000 | 281,000 | 5,000 | 379,000 | 533,000 | ||||||||||||||||||
purchases of long-lived assets | -348,000 | ||||||||||||||||||||||||
purchases of investments | -255,822,000 | -264,447,000 | -192,371,000 | -173,694,000 | -160,859,000 | -240,141,000 | -271,400,000 | -562,939,000 | -818,990,000 | -502,910,000 | -309,776,000 | -384,513,000 | -407,213,000 | -728,459,000 | -251,730,000 | -89,563,000 | -364,511,000 | 0 | -50,729,000 | -5,000,000 | -40,442,000 | -233,500,000 | -89,427,000 | -40,472,000 | |
maturities and sales of investments | 342,931,000 | 305,173,000 | 251,320,000 | 301,860,000 | 301,136,000 | 361,507,000 | 483,294,000 | 592,698,000 | |||||||||||||||||
net cash from investing activities | 86,651,000 | 40,446,000 | 56,456,000 | 126,818,000 | 140,737,000 | 118,603,000 | 211,607,000 | 28,420,000 | -104,811,000 | -58,954,000 | 230,315,000 | 98,079,000 | -153,135,000 | -662,605,000 | -272,329,000 | -105,392,000 | -377,582,000 | 73,859,000 | 75,375,000 | 87,534,000 | 60,713,000 | -185,379,000 | 10,585,000 | 104,219,000 | -73,769,000 |
cash flows from financing activities: | |||||||||||||||||||||||||
proceeds from exercise of stock options | 1,000 | 101,000 | 649,000 | 598,000 | 89,000 | 71,000 | 409,000 | 221,000 | 89,000 | 343,000 | 742,000 | 2,310,000 | 932,000 | 2,044,000 | 1,074,000 | 484,000 | 3,442,000 | 3,690,000 | 3,593,000 | 2,352,000 | 519,000 | 1,152,000 | 2,245,000 | 143,000 | 63,000 |
proceeds from issuance of common stock under espp | |||||||||||||||||||||||||
other financing activities | -2,000 | 1,000 | |||||||||||||||||||||||
net cash from financing activities | 1,039,000 | 102,000 | 2,046,000 | 598,000 | 1,263,000 | 31,000 | 2,942,000 | 152,000 | 1,680,000 | 277,000 | 3,179,000 | 2,344,000 | 2,011,000 | 1,985,000 | 3,080,000 | 27,685,000 | 5,670,000 | 3,629,000 | 3,529,000 | 87,503,000 | -259,000 | 324,308,000 | 205,340,000 | 85,000 | 130,100,000 |
net increase in cash, cash equivalents and restricted cash and cash equivalents | 61,814,000 | -127,022,000 | -61,717,000 | 49,300,000 | 54,365,000 | -52,846,000 | -211,058,000 | -214,506,000 | -155,753,000 | -25,359,000 | -115,998,000 | -542,718,000 | 690,887,000 | 472,382,000 | -364,217,000 | -28,325,000 | 218,962,000 | 85,508,000 | -21,598,000 | 89,088,000 | 205,286,000 | 55,895,000 | 17,446,000 | ||
cash, cash equivalents and restricted cash and cash equivalents at beginning of period | 0 | 0 | 0 | 318,695,000 | 0 | 0 | 0 | 261,292,000 | 0 | 0 | 0 | 867,968,000 | 0 | 0 | 0 | 363,415,000 | 0 | 0 | 0 | 451,487,000 | 0 | 0 | 0 | 122,816,000 | 0 |
cash, cash equivalents and restricted cash and cash equivalents at end of period | 61,814,000 | -127,022,000 | -61,717,000 | 367,995,000 | 54,365,000 | -52,846,000 | 136,702,000 | 180,474,000 | -211,058,000 | -214,506,000 | -155,753,000 | 842,609,000 | -115,998,000 | -542,718,000 | 690,887,000 | 835,797,000 | -364,217,000 | -28,325,000 | 218,962,000 | 536,995,000 | -21,598,000 | 89,088,000 | 205,286,000 | 178,711,000 | 17,446,000 |
noncash investing and financing activities: | |||||||||||||||||||||||||
operating lease liabilities obtained in exchange of right-of-use asset | 77,000 | 27,000 | 720,000 | 3,222,000 | 77,097,000 | 48,058,000 | |||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash and cash equivalents to the consolidated balance sheets: | |||||||||||||||||||||||||
cash and cash equivalents | 62,101,000 | -41,020,000 | -62,467,000 | 273,571,000 | 54,597,000 | -128,514,000 | 136,153,000 | 160,711,000 | -210,524,000 | -214,849,000 | -157,964,000 | 824,913,000 | -115,104,000 | -541,448,000 | 692,828,000 | 812,355,000 | -366,706,000 | -27,430,000 | 220,555,000 | 521,396,000 | -25,946,000 | 90,740,000 | 203,363,000 | 168,418,000 | 15,637,000 |
restricted cash and cash equivalents, current | -293,000 | -86,003,000 | 67,000 | 88,151,000 | -213,000 | 75,652,000 | 611,000 | 13,335,000 | 75,000 | 30,000 | 2,206,000 | 10,957,000 | -274,000 | -192,000 | -1,255,000 | 14,402,000 | 2,482,000 | -892,000 | -1,597,000 | 8,601,000 | -1,370,000 | -1,661,000 | 1,923,000 | 9,101,000 | -2,641,000 |
restricted cash and cash equivalents, noncurrent | 6,000 | 1,000 | 683,000 | 6,273,000 | -19,000 | 16,000 | -62,000 | 6,428,000 | -609,000 | 313,000 | 5,000 | 6,739,000 | -620,000 | -1,078,000 | -686,000 | 9,040,000 | 7,000 | -3,000 | 4,000 | 6,998,000 | 5,718,000 | 9,000 | 0 | 1,192,000 | 4,450,000 |
total cash, cash equivalents and restricted cash and cash equivalents | 61,814,000 | -127,022,000 | -61,717,000 | 367,995,000 | 54,365,000 | -52,846,000 | 136,702,000 | 180,474,000 | -214,506,000 | ||||||||||||||||
amortization of premiums on investments | 1,315,000 | 2,521,000 | 4,089,000 | -647,000 | 409,000 | ||||||||||||||||||||
long-lived assets impairment and disposal loss | 0 | 2,090,000 | |||||||||||||||||||||||
deferred revenue | -675,000 | -1,827,000 | -713,000 | -2,549,000 | -1,505,000 | 482,000 | -50,159,000 | -2,140,000 | -369,000 | -1,536,000 | 1,700,000 | -8,794,000 | -40,065,000 | -2,019,000 | 17,578,000 | 2,482,000 | -893,000 | 55,057,000 | 35,395,000 | -1,297,000 | -1,735,000 | -822,000 | -3,189,000 | 1,621,000 | |
issuance of common stock under espp | 0 | 0 | 0 | 0 | |||||||||||||||||||||
obtaining a right-of-use asset in exchange for a lease liability | -262,000 | ||||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||
net cash paid for income tax | 4,532,000 | ||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash and cash equivalents to the condensed consolidated balance sheets: | |||||||||||||||||||||||||
purchases of property and equipment | -2,538,000 | -1,629,000 | -2,356,000 | -666,000 | -1,872,000 | -1,535,000 | -3,714,000 | -9,457,000 | -6,867,000 | -12,596,000 | -18,993,000 | -20,598,000 | -15,841,000 | -13,067,000 | -6,006,000 | -2,077,000 | -667,000 | -1,474,000 | -1,343,000 | -1,302,000 | |||||
change in estimated constraint on profit-sharing amount | 0 | 0 | 685,000 | -1,816,000 | 5,256,000 | -31,541,000 | -43,907,000 | ||||||||||||||||||
payment of principal on financing lease obligation | -40,000 | -69,000 | -69,000 | -66,000 | -68,000 | -66,000 | -59,000 | -60,000 | -64,000 | -61,000 | -64,000 | -62,000 | |||||||||||||
net income | -115,973,000 | -163,413,000 | -194,775,000 | -140,956,000 | -101,603,000 | 175,312,000 | -76,493,000 | 518,621,000 | 525,254,000 | ||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||
changes in estimated constraint on profit-sharing amount | |||||||||||||||||||||||||
change in deferred income taxes | -2,643,000 | 57,000 | |||||||||||||||||||||||
receivable from collaboration | -8,747,000 | -54,000 | 2,689,000 | -401,000 | -3,606,000 | 0 | 948,000 | 2,093,000 | 278,166,000 | 58,183,000 | 883,771,000 | -450,082,000 | -680,076,000 | ||||||||||||
proceeds from sale of property and equipment | |||||||||||||||||||||||||
purchases of property, equipment and intangible assets | |||||||||||||||||||||||||
proceeds from issuance of common stock in connection with a grant agreement | 0 | 0 | 0 | 28,462,000 | |||||||||||||||||||||
payment of contingent consideration | 0 | 0 | 0 | -1,197,000 | -701,000 | 0 | |||||||||||||||||||
net refund received (cash paid) for income tax | |||||||||||||||||||||||||
other | 731,000 | -750,000 | -34,000 | 206,000 | -684,000 | 9,000 | 83,000 | 209,000 | 211,000 | 454,000 | 13,000 | 19,000 | 6,000 | 6,000 | 6,000 | 5,000 | |||||||||
contributions from noncontrolling interest owners | 0 | 0 | 0 | 100,000 | |||||||||||||||||||||
increase in ownership interest in a subsidiary | 0 | 0 | |||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash and cash equivalents | -80,818,000 | ||||||||||||||||||||||||
amortization of intangible assets | 132,000 | 133,000 | 133,000 | 133,000 | 133,000 | 133,000 | 133,000 | 133,000 | 134,000 | 133,000 | 133,000 | 133,000 | 124,000 | 306,000 | 306,000 | 306,000 | 305,000 | ||||||||
accretion of discounts on investments | 1,351,000 | ||||||||||||||||||||||||
gain from a sublease termination | |||||||||||||||||||||||||
proceeds from issuance of common stock under the employee stock purchase plan | |||||||||||||||||||||||||
payment of principal on financing lease obligations | -57,000 | -58,000 | -57,000 | ||||||||||||||||||||||
proceeds from issuance of common stock in connection with a collaboration agreement | 0 | 0 | 0 | 85,213,000 | 0 | 0 | |||||||||||||||||||
total cash, cash equivalents and restricted cash | 842,609,000 | -115,998,000 | -542,718,000 | 690,887,000 | 835,797,000 | -364,217,000 | -28,325,000 | 218,962,000 | 536,995,000 | -21,598,000 | 89,088,000 | 205,286,000 | 178,711,000 | ||||||||||||
long-lived assets impairment | 2,108,000 | ||||||||||||||||||||||||
proceeds from sale of an equipment | 11,000 | -1,000 | 12,000 | ||||||||||||||||||||||
maturities of investments | 447,670,000 | 549,548,000 | 489,459,000 | 266,674,000 | 0 | 79,861,000 | 128,181,000 | 93,201,000 | 103,585,000 | 49,595,000 | 101,355,000 | 145,813,000 | |||||||||||||
adjustments to reconcile net income to net cash (used in) provided for operating activities: | |||||||||||||||||||||||||
(accretion of discounts) amortization of premiums on investments | -3,001,000 | -9,365,000 | |||||||||||||||||||||||
impairment of intangible assets | 0 | ||||||||||||||||||||||||
change in estimated fair value of derivative liability | 0 | 0 | 0 | 16,796,000 | |||||||||||||||||||||
proceeds from disposal of an asset held for sale | 0 | ||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs | 0 | ||||||||||||||||||||||||
property and equipment purchases included in accounts payable and accrued liabilities | -5,393,000 | -2,342,000 | 417,000 | 8,338,000 | 4,540,000 | 1,706,000 | 2,107,000 | 378,000 | -216,000 | 286,000 | -209,000 | 521,000 | 692,000 | ||||||||||||
common stock issued for payment of contingent consideration | 0 | ||||||||||||||||||||||||
reclassification of derivative liability to additional paid-in capital | 0 | 0 | 0 | 29,245,000 | |||||||||||||||||||||
supplemental disclosure of cashflow information: | |||||||||||||||||||||||||
cash paid during the period for income tax | 60,377,000 | 102,237,000 | |||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash to the consolidated balance sheets: | |||||||||||||||||||||||||
proceeds from disposal of an equipment | |||||||||||||||||||||||||
supplemental disclosure of cashflow information | |||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash to the condensed consolidated balance sheets: | |||||||||||||||||||||||||
payment for contingent consideration in excess of acquisition date fair value | 0 | -93,803,000 | |||||||||||||||||||||||
initial fair value of derivative liability | |||||||||||||||||||||||||
change in estimated fair value of convertible preferred stock warrant liability | -1,352,000 | ||||||||||||||||||||||||
common stock issued in connection with license agreement | 0 | ||||||||||||||||||||||||
proceeds from issuance of convertible preferred stock, net of issuance costs | 0 | ||||||||||||||||||||||||
proceeds received from financing lease obligation | |||||||||||||||||||||||||
proceeds from repayment of promissory notes | 0 | ||||||||||||||||||||||||
cash paid in lieu of fractional shares related to reverse stock split | |||||||||||||||||||||||||
conversion of preferred stock into common stock upon completion of initial public offering | |||||||||||||||||||||||||
advanced proceeds applied to convertible preferred stock issuance | |||||||||||||||||||||||||
reclassification of preferred stock warrant liability to additional paid-in capital | |||||||||||||||||||||||||
deferred offering costs in accounts payable and accrued liabilities | |||||||||||||||||||||||||
preferred stock issued in connection with asset acquisition | |||||||||||||||||||||||||
loss on write-off and disposal of property and equipment | |||||||||||||||||||||||||
purchase of property and equipment | |||||||||||||||||||||||||
asset acquisitions | |||||||||||||||||||||||||
advanced proceeds from convertible preferred stock financing | |||||||||||||||||||||||||
issuance of preferred stock in connection with asset acquisition | |||||||||||||||||||||||||
payment of offering costs related to initial public offering | |||||||||||||||||||||||||
proceeds from disposal of an asset held sale | 0 | 180,000 | |||||||||||||||||||||||
business acquisition, net of cash acquired | |||||||||||||||||||||||||
proceeds from issuance of common stock in initial public offering, net of issuance costs | |||||||||||||||||||||||||
proceeds received from financing obligation | 0 | ||||||||||||||||||||||||
common stock issued in connection with business acquisition | |||||||||||||||||||||||||
contingent consideration recorded in connection with business acquisitions | |||||||||||||||||||||||||
issuance costs for convertible preferred stock in accounts payable and accrued liabilities | |||||||||||||||||||||||||
receipt of promissory note from related parties for purchase of common stock | |||||||||||||||||||||||||
loss on disposal of property and equipment | |||||||||||||||||||||||||
change in fair value of contingent consideration | |||||||||||||||||||||||||
purchases of short-term investments | |||||||||||||||||||||||||
maturities of short-term investments | |||||||||||||||||||||||||
issuance costs for convertible preferred stock included in accounts payable and accrued liabilities | |||||||||||||||||||||||||
deferred issuance costs incurred and not paid |
