Verastem, Inc(NASDAQ:VSTM)

Verastem, Inc., a development-stage biopharmaceutical company, focusing on developing and commercializing medicines to enhance the life of cancer patients. Its product in development include VS-6766, a dual rapidly accelerated fibrosarcoma (RAF)/mitogen-activated protein kinase (MEK) inhibitor that ...
Website: http://www.verastem.com
Founded: 2010
Full Time Employees: 135
Sector: Healthcare
Industry: Biotechnology
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2011-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue: | ||||||||||||||||||||||||||||||||||||||||||||||
product revenue | 18,671,000 | 17,535,000 | 11,242,000 | 2,137,000 | 134,000 | 5,829,000 | 4,235,000 | 5,034,000 | 3,617,000 | 4,032,000 | 3,019,000 | 1,671,000 | 1,210,000 | 508,000 | ||||||||||||||||||||||||||||||||
total revenue | 18,671,000 | 17,535,000 | 11,242,000 | 2,137,000 | 10,000,000 | 2,596,000 | 545,000 | 2,000 | 500,000 | 1,006,000 | 506,000 | 78,647,000 | 4,307,000 | 5,056,000 | 3,616,000 | 9,032,000 | 3,136,000 | 1,671,000 | 1,210,000 | 15,508,000 | 10,000,000 | |||||||||||||||||||||||||
yoy | NaN% | -78.63% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | 158.05% | 7.71% | -100.00% | -88.39% | -80.10% | -86.01% | 770.76% | 37.34% | 202.57% | 198.84% | -41.76% | -68.64% | |||||||||||||||||||||||||
qoq | 6.48% | 55.98% | 426.06% | NaN% | NaN% | NaN% | NaN% | NaN% | 376.33% | 27150.00% | -99.60% | -50.30% | 98.81% | -99.36% | 1726.03% | -14.81% | 39.82% | -59.96% | 188.01% | 87.67% | 38.10% | -92.20% | 55.08% | |||||||||||||||||||||||
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||
cost of sales - product | 2,772,000 | 2,612,000 | 1,670,000 | 318,000 | 12,000 | 866,000 | 392,000 | 495,000 | 332,000 | 371,000 | 377,000 | |||||||||||||||||||||||||||||||||||
cost of sales - intangible amortization | 279,000 | 280,000 | 290,000 | 128,000 | 8,000 | 393,000 | 392,000 | 392,000 | 392,000 | 392,000 | ||||||||||||||||||||||||||||||||||||
research and development | 38,218,000 | 31,674,000 | 28,989,000 | 24,786,000 | 29,152,000 | 20,811,000 | 24,754,000 | 18,062,000 | 17,707,000 | 22,502,000 | 13,946,000 | 12,893,000 | 12,015,000 | 10,740,000 | 11,288,000 | 14,888,000 | 13,642,000 | 11,396,000 | 9,325,000 | 9,730,000 | 8,896,000 | 10,153,000 | 10,955,000 | 9,344,000 | 10,924,000 | 12,456,000 | 12,219,000 | 11,346,000 | 9,758,000 | 8,762,000 | 11,571,000 | 12,381,000 | 10,934,000 | 11,253,000 | 17,743,000 | 9,042,000 | 8,385,000 | 6,892,000 | 4,216,000 | 4,492,000 | 4,179,000 | 7,688,000 | 11,304,000 | 11,045,000 | 10,528,000 | |
selling, general and administrative | 22,299,000 | 24,444,000 | 21,008,000 | 20,669,000 | 15,022,000 | 10,779,000 | 12,276,000 | 10,215,000 | 10,352,000 | 8,637,000 | 7,363,000 | 7,399,000 | 7,329,000 | 6,106,000 | 6,421,000 | 6,514,000 | 5,934,000 | 5,660,000 | 5,523,000 | 6,714,000 | 6,218,000 | 7,095,000 | 20,614,000 | 15,442,000 | 19,604,000 | 23,728,000 | 22,153,000 | 29,298,000 | 26,033,000 | 26,199,000 | 25,426,000 | |||||||||||||||
total operating expenses | 63,568,000 | 59,010,000 | 51,957,000 | 45,901,000 | 44,174,000 | 31,590,000 | 37,030,000 | 28,277,000 | 28,059,000 | 31,139,000 | 21,309,000 | 20,292,000 | 19,344,000 | 16,846,000 | 17,709,000 | 21,402,000 | 19,576,000 | 17,056,000 | 14,848,000 | 16,444,000 | 15,114,000 | 17,260,000 | 63,630,000 | 25,571,000 | 31,415,000 | 36,908,000 | 35,135,000 | 41,413,000 | 36,341,000 | 35,469,000 | 37,077,000 | 28,194,000 | 20,761,000 | 18,052,000 | 23,137,000 | 13,467,000 | 13,148,000 | 11,800,000 | 8,059,000 | 8,709,000 | 8,434,000 | 11,961,000 | 15,534,000 | 15,462,000 | 15,242,000 | |
income from operations | -44,897,000 | -41,475,000 | -40,715,000 | -43,764,000 | -44,174,000 | -31,590,000 | -37,030,000 | -18,277,000 | -28,059,000 | -31,139,000 | -21,309,000 | -20,292,000 | -19,344,000 | -16,846,000 | -17,709,000 | -21,402,000 | -16,980,000 | -16,511,000 | -14,846,000 | -15,944,000 | -14,108,000 | -16,754,000 | 15,017,000 | -21,264,000 | -26,359,000 | -33,292,000 | -26,103,000 | -38,277,000 | -34,670,000 | -34,259,000 | -21,569,000 | -18,194,000 | -20,761,000 | -18,052,000 | -23,137,000 | -13,467,000 | -13,148,000 | -11,800,000 | -8,059,000 | -8,709,000 | -8,434,000 | |||||
yoy | 1.64% | 31.29% | 9.95% | 139.45% | 57.43% | 1.45% | 73.78% | -9.93% | 45.05% | 84.85% | 20.33% | -5.19% | 13.92% | 2.03% | 19.28% | 34.23% | 20.36% | -1.45% | -198.86% | -25.02% | -46.48% | -49.68% | -157.53% | -44.45% | -23.97% | -2.82% | 21.02% | 110.38% | 67.00% | 89.78% | -6.78% | 35.10% | 57.90% | 52.98% | 187.10% | 54.63% | 55.89% | |||||||||
qoq | 8.25% | 1.87% | -6.97% | -0.93% | 39.84% | -14.69% | 102.60% | -34.86% | -9.89% | 46.13% | 5.01% | 4.90% | 14.83% | -4.87% | -17.26% | 26.04% | 2.84% | 11.22% | -6.89% | 13.01% | -15.79% | -211.57% | -170.62% | -19.33% | -20.82% | 27.54% | -31.81% | 10.40% | 1.20% | 58.83% | 18.55% | -12.36% | 15.01% | -21.98% | 71.81% | 2.43% | 11.42% | 46.42% | -7.46% | 3.26% | ||||||
operating margin % | -240.46% | -236.53% | -362.17% | -2047.92% | -Infinity% | -Infinity% | NaN% | -182.77% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | -654.08% | -3029.54% | -742300.00% | -3188.80% | -1402.39% | -3311.07% | 19.09% | -493.71% | -521.34% | -920.69% | -289.01% | -1220.57% | -2074.81% | -2831.32% | -139.08% | -181.94% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | NaN% | |
other expense | -61,000 | -17,000 | -37,000 | -110,000 | -40,000 | -32,750 | -77,000 | -24,000 | -30,000 | -328,250 | -1,313,000 | |||||||||||||||||||||||||||||||||||
interest income | 1,297,000 | 1,104,000 | 1,182,000 | 822,000 | 960,000 | 968,000 | 831,000 | 983,000 | 1,367,000 | 1,869,000 | 2,247,000 | 1,122,000 | 976,000 | 769,000 | 316,000 | 84,000 | 46,000 | 40,000 | 40,000 | 49,000 | 52,000 | 18,000 | 19,000 | 122,000 | 356,000 | 611,000 | 1,005,000 | 1,268,000 | 1,497,000 | 1,306,000 | 763,000 | 343,000 | 191,000 | 145,000 | 121,000 | 140,000 | 155,000 | 145,000 | 137,000 | 140,000 | 140,000 | 98,000 | 89,000 | 85,000 | 62,000 | |
interest expense | -382,000 | -415,000 | -319,000 | -212,000 | -192,000 | -1,146,000 | -1,148,000 | -1,138,000 | -1,130,000 | -1,120,000 | -1,129,000 | -1,121,000 | -769,000 | -724,000 | -717,000 | -640,000 | -56,000 | -10,000 | -7,980,000 | -1,007,000 | -975,000 | -1,354,000 | -1,898,000 | -1,868,000 | -10,674,000 | -5,452,000 | -5,041,000 | -5,185,000 | -4,929,000 | -3,952,000 | -862,000 | -516,000 | -480,000 | -328,000 | -110,000 | -109,000 | -12,000 | |||||||||
loss on debt extinguishment | -1,826,000 | |||||||||||||||||||||||||||||||||||||||||||||
change in fair value of warrant liability | 9,323,000 | 10,485,000 | -55,881,000 | 20,320,000 | -2,416,000 | -32,606,000 | 13,457,000 | |||||||||||||||||||||||||||||||||||||||
change in fair value of notes | -1,871,000 | -2,598,000 | -2,748,000 | -2,990,000 | -4,415,000 | |||||||||||||||||||||||||||||||||||||||||
net income | -36,591,000 | -32,916,000 | -98,518,000 | -25,934,000 | -52,103,000 | -64,551,000 | -23,967,000 | -8,256,000 | -33,863,000 | -27,368,000 | -20,004,000 | -24,281,000 | -15,714,000 | -16,808,000 | -18,090,000 | -21,952,000 | -16,962,000 | -16,481,000 | -22,786,000 | -16,902,000 | -15,031,000 | -19,864,000 | 13,138,000 | -23,010,000 | -37,990,000 | -38,774,000 | -30,139,000 | -42,194,000 | -38,102,000 | -11,349,000 | -21,668,000 | -18,367,000 | -21,050,000 | -12,391,750 | -23,126,000 | -13,436,000 | -13,005,000 | -11,655,000 | -7,922,000 | -8,569,000 | -8,294,000 | -11,863,000 | -15,445,000 | -15,377,000 | -15,180,000 | |
yoy | -29.77% | -49.01% | 311.06% | 214.12% | 53.86% | 135.86% | 19.81% | -66.00% | 115.50% | 62.83% | 10.58% | 10.61% | -7.36% | 1.98% | -20.61% | 29.88% | 12.85% | -17.03% | -273.44% | -26.54% | -60.43% | -48.77% | -143.59% | -45.47% | -0.29% | 241.65% | 39.09% | 129.73% | 81.01% | -8.41% | -6.30% | 36.70% | 61.86% | 6.32% | 191.92% | 56.80% | 56.80% | -1.75% | -48.71% | -44.27% | -45.36% | |||||
qoq | 11.16% | -66.59% | 279.88% | -50.23% | -19.28% | 169.33% | 190.30% | -75.62% | 23.73% | 36.81% | -17.61% | 54.52% | -6.51% | -7.09% | -17.59% | 29.42% | 2.92% | -27.67% | 34.81% | 12.45% | -24.33% | -251.20% | -157.10% | -39.43% | -2.02% | 28.65% | -28.57% | 10.74% | 235.73% | -47.62% | 17.97% | -12.75% | 69.87% | -46.42% | 72.12% | 3.31% | 11.58% | 47.12% | -7.55% | 3.32% | -30.09% | -23.19% | 0.44% | 1.30% | ||
net income margin % | -195.98% | -187.72% | -876.34% | -1213.57% | -Infinity% | -Infinity% | NaN% | -82.56% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% | -653.39% | -3024.04% | -1139300.00% | -3380.40% | -1494.14% | -3925.69% | 16.71% | -534.25% | -751.38% | -1072.29% | -333.69% | -1345.47% | -2280.19% | -937.93% | -139.72% | -183.67% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | |
net income per share | -0.37 | -0.29 | -1.35 | -0.39 | -0.96 | -1.55 | -0.6 | -0.31 | -1.26 | -1.03 | -0.75 | -1.37 | -0.08 | -0.08 | -0.09 | -0.12 | -0.09 | -0.1 | -0.13 | -0.1 | -0.09 | -0.12 | 0.08 | -0.14 | -0.35 | -0.51 | -0.41 | -0.57 | -0.52 | -0.13 | -0.29 | -0.3 | -0.41 | -0.43 | -0.61 | -0.36 | -0.35 | -0.32 | -0.21 | -0.23 | -0.22 | -0.32 | -0.42 | -0.42 | -0.46 | |
weighted-average common shares outstanding used in computing net loss per share—basic | 98,292 | |||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding used in computing net loss per share—diluted | 99,148 | |||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale securities | -7 | 4 | -17 | -36 | 48 | -5 | 6 | 39 | 91 | -17 | 5 | 53 | -9 | -13 | -59 | -24 | -17 | 125 | 4 | 2 | -6.75 | 7 | -17 | -17 | -58 | |||||||||||||||||||||
change in fair value of notes attributable to instrument specific credit risk | 3,396 | 7,774 | 2,745 | 1,349 | 6,639 | |||||||||||||||||||||||||||||||||||||||||
comprehensive loss | -33,202 | -25,142 | -95,773 | -24,585 | -45,464 | -64,551 | -23,967 | -8,252 | -33,880 | -27,404 | -19,956 | -24,286 | -15,708 | -16,769 | -17,999 | -21,969 | -17,109 | -16,897 | -15,050 | -19,811 | 13,138 | -23,019 | -37,995 | -38,787 | -30,198 | -42,218 | -38,119 | -11,224 | -21,670 | -18,363 | -21,048 | -12,398.5 | -23,119 | -13,453 | -13,022 | -6,192 | -7,939 | -8,627 | -8,202 | -11,864 | -15,433 | -15,384 | -15,152 | |||
sale of copiktra license and related assets | 10,000,000 | 2,596,000 | 545,000 | 52,000 | 850,000 | 70,000,000 | ||||||||||||||||||||||||||||||||||||||||
change in fair value of preferred stock tranche liability | 10,200,000 | -6,011,000 | 3,071,000 | 200,000 | -3,950,000 | 3,430,000 | ||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding used in computing net loss per share—basic and diluted | 69,309 | 73,157 | 54,173 | 35,713 | 40,258 | 26,861 | 26,832 | 22,054 | 26,790 | 17,732 | 200,679 | 193,654 | 197,151 | 186,463 | 186,264 | 74,228 | 73,877 | 73,854 | ||||||||||||||||||||||||||||
weighted-average common shares outstanding used in computing net loss per share: | ||||||||||||||||||||||||||||||||||||||||||||||
other income | -49,000 | -13,000 | -40,000 | -7,000 | -7,000 | 20,000 | 6,000 | 28,000 | ||||||||||||||||||||||||||||||||||||||
transition services revenue | 2,000 | 448,000 | 156,000 | |||||||||||||||||||||||||||||||||||||||||||
unrealized loss on available-for-sale securities | -147 | -19 | ||||||||||||||||||||||||||||||||||||||||||||
license and collaboration revenue | 2,818,000 | 72,000 | 22,000 | -1,000 | 5,000,000 | 117,000 | ||||||||||||||||||||||||||||||||||||||||
cost of sales - sale of copiktra license and related assets | 31,187,000 | |||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding used in computing: | ||||||||||||||||||||||||||||||||||||||||||||||
unrealized (loss) on available-for-sale securities | -6.5 | -12 | ||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | -13,686.25 | -22,798 | ||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding used in computing net loss per share - basic and diluted | 174,406 | 171,985 | 171,586 | 165,395 | 108,153 | |||||||||||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||||||||||||||||
costs of revenues, excluding amortization of acquired intangible assets | 158,000 | 116,000 | 49,000 | |||||||||||||||||||||||||||||||||||||||||||
amortization of acquired intangible assets | 392,000 | 392,000 | 31,000 | |||||||||||||||||||||||||||||||||||||||||||
license revenue | 15,000,000 | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares used in net loss per share—basic and diluted | 73,644 | 61,256 | 50,835 | 37,630 | 36,992 | 36,992 | 36,992 | 36,992 | 36,975 | 35,932 | 36,898 | 36,522 | 33,323 | |||||||||||||||||||||||||||||||||
general and administrative | 15,813,000 | 9,827,000 | 6,799,000 | 5,394,000 | 4,425,000 | 4,763,000 | 4,908,000 | 3,843,000 | 4,217,000 | 4,255,000 | 4,273,000 | 4,230,000 | 4,417,000 | 4,714,000 | ||||||||||||||||||||||||||||||||
unrealized gains on available-for-sale securities | 4.25 | -17 | 92 | 28 | ||||||||||||||||||||||||||||||||||||||||||
unrealized gains (losses) on available-for-sale securities | 8.25 | 12 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2011-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 165,551,000 | 204,990,000 | 137,706,000 | 164,322,000 | 117,569,000 | 88,818,000 | 113,175,000 | 83,371,000 | 81,316,000 | 77,909,000 | 94,986,000 | 183,086,000 | 97,260,000 | 74,933,000 | 78,166,000 | 63,950,000 | 46,687,000 | 21,252,000 | 24,314,000 | 24,972,000 | 35,514,000 | 67,782,000 | 170,470,000 | 125,328,000 | 135,061,000 | 43,514,000 | 103,320,000 | 113,080,000 | 91,525,000 | 129,867,000 | 130,727,000 | 168,692,000 | 64,215,000 | 82,176,000 | 51,270,000 | 27,583,000 | 28,179,000 | 32,349,000 | 37,274,000 | 39,564,000 | 15,147,000 | 24,870,000 | 19,831,000 | 35,172,000 | 30,125,000 | 20,954,000 |
short-term investments | 16,127,000 | 28,809,000 | 59,220,000 | 70,677,000 | 13,944,000 | 12,961,000 | 25,810,000 | 30,357,000 | 59,591,000 | 79,004,000 | 79,102,000 | 83,163,000 | 85,583,000 | 73,444,000 | 31,992,000 | 56,908,000 | 74,173,000 | 120,134,000 | 119,786,000 | 14,912,000 | 4,496,000 | 8,994,000 | 30,335,000 | 44,392,000 | 48,548,000 | 49,608,000 | 53,302,000 | 84,388,000 | 85,388,000 | 100,636,000 | 96,921,000 | 101,946,000 | 26,857,000 | |||||||||||||
accounts receivable | 10,158,000 | 8,813,000 | 6,716,000 | 2,076,000 | 10,000,000 | 2,000 | 31,000 | 74,000 | 131,000 | 2,644,000 | 516,000 | 105,000 | 476,000 | 1,125,000 | 239,000 | 5,685,000 | 1,500,000 | 3,326,000 | 2,524,000 | 2,203,000 | 1,389,000 | 558,000 | 306,000 | 10,562,000 | ||||||||||||||||||||||
inventory | 2,287,000 | 1,833,000 | 1,794,000 | 1,168,000 | 6,316,000 | 4,372,000 | 3,096,000 | 478,000 | 294,000 | 306,000 | 327,000 | 131,000 | ||||||||||||||||||||||||||||||||||
grant receivable | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 825,000 | 226,000 | |||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 8,581,000 | 7,577,000 | 7,640,000 | 6,507,000 | 6,930,000 | 5,943,000 | 7,287,000 | 5,450,000 | 7,323,000 | 6,553,000 | 8,822,000 | 6,875,000 | 7,689,000 | 4,945,000 | 4,709,000 | 3,437,000 | 4,517,000 | 4,968,000 | 5,236,000 | 6,149,000 | 5,456,000 | 3,473,000 | 3,033,000 | 6,558,000 | 5,887,000 | 3,835,000 | 4,049,000 | 3,410,000 | 4,073,000 | 2,973,000 | 2,397,000 | 1,745,000 | 1,815,000 | 1,115,000 | 940,000 | 1,835,000 | 1,434,000 | 398,000 | 431,000 | 667,000 | 1,002,000 | 585,000 | 714,000 | 651,000 | 2,801,000 | 130,000 |
total current assets | 202,904,000 | 223,413,000 | 154,056,000 | 174,273,000 | 124,699,000 | 94,961,000 | 120,662,000 | 99,646,000 | 117,674,000 | 143,682,000 | 174,485,000 | 189,963,000 | 118,893,000 | 92,870,000 | 108,759,000 | 97,875,000 | 113,439,000 | 105,740,000 | 108,757,000 | 114,760,000 | 127,678,000 | 144,938,000 | 188,555,000 | 144,592,000 | 148,646,000 | 84,961,000 | 166,958,000 | 192,346,000 | 216,596,000 | 253,259,000 | 158,729,000 | 170,437,000 | 66,030,000 | 87,787,000 | 61,204,000 | 59,753,000 | 74,005,000 | 81,295,000 | 87,313,000 | 93,533,000 | 100,537,000 | 110,843,000 | 121,181,000 | 132,744,000 | 134,872,000 | 47,941,000 |
property and equipment | 20,000 | 21,000 | 22,000 | 32,000 | 39,000 | 46,000 | 52,000 | 37,000 | 35,000 | 40,000 | 62,000 | 92,000 | 121,000 | 151,000 | 180,000 | 210,000 | 240,000 | 270,000 | 335,000 | 416,000 | 497,000 | 791,000 | 866,000 | 947,000 | 1,041,000 | 1,149,000 | 1,256,000 | 1,369,000 | 1,210,000 | 1,270,000 | 1,003,000 | 861,000 | 989,000 | 1,127,000 | 1,271,000 | 1,417,000 | 1,569,000 | 1,728,000 | 1,865,000 | 2,048,000 | 2,282,000 | 2,456,000 | 2,645,000 | 709,000 | ||
right-of-use asset | 2,793,000 | 491,000 | 730,000 | 963,000 | 1,188,000 | 1,405,000 | 625,000 | 816,000 | 997,000 | 1,171,000 | 1,336,000 | 1,494,000 | 1,645,000 | 1,789,000 | 1,927,000 | 2,058,000 | 2,183,000 | 2,302,000 | 2,416,000 | 2,524,000 | 2,628,000 | 2,726,000 | 2,820,000 | 2,909,000 | 2,995,000 | 3,077,000 | 3,146,000 | 3,225,000 | 3,303,000 | |||||||||||||||||
restricted cash | 241,000 | 241,000 | 241,000 | 241,000 | 241,000 | 241,000 | 241,000 | 241,000 | 241,000 | 241,000 | 241,000 | 241,000 | 241,000 | 241,000 | 241,000 | 241,000 | 241,000 | 241,000 | 9,367,000 | 4,890,000 | 35,241,000 | 35,241,000 | 242,000 | 242,000 | 403,000 | 162,000 | 162,000 | 162,000 | 162,000 | 162,000 | 162,000 | 162,000 | 162,000 | 203,000 | 203,000 | 203,000 | 203,000 | 86,000 | ||||||||
intangible assets | 16,146,000 | 16,426,000 | 16,705,000 | 15,636,000 | 19,223,000 | 19,616,000 | 20,008,000 | 20,400,000 | 20,793,000 | 21,185,000 | 21,577,000 | 21,969,000 | ||||||||||||||||||||||||||||||||||
other assets | 5,724,000 | 6,112,000 | 5,341,000 | 5,371,000 | 5,548,000 | 4,899,000 | 5,052,000 | 4,998,000 | 4,575,000 | 4,587,000 | 56,000 | 20,000 | 36,000 | 58,000 | 47,000 | 84,000 | 105,000 | 169,000 | 223,000 | 103,000 | 21,000 | 33,000 | 23,000 | 401,000 | 790,000 | 812,000 | 1,055,000 | 1,028,000 | 1,025,000 | 1,031,000 | 1,005,000 | 969,000 | 975,000 | 981,000 | 784,000 | 797,000 | 811,000 | 755,000 | 293,000 | 282,000 | 1,307,000 | |||||
total assets | 227,808,000 | 246,442,000 | 176,852,000 | 196,264,000 | 131,698,000 | 101,538,000 | 126,378,000 | 105,747,000 | 123,539,000 | 149,718,000 | 176,153,000 | 191,758,000 | 120,877,000 | 95,050,000 | 111,095,000 | 100,409,000 | 116,148,000 | 108,662,000 | 111,877,000 | 123,890,000 | 136,901,000 | 154,349,000 | 217,770,000 | 198,532,000 | 208,154,000 | 145,046,000 | 192,600,000 | 218,541,000 | 243,365,000 | 277,236,000 | 183,155,000 | 172,918,000 | 68,411,000 | 89,791,000 | 63,139,000 | 61,839,000 | 76,249,000 | 83,629,000 | 89,044,000 | 95,423,000 | 102,564,000 | 113,094,000 | 123,666,000 | 135,696,000 | 142,003,000 | 59,037,000 |
liabilities, convertible preferred stock and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 9,602,000 | 12,448,000 | 9,888,000 | 8,047,000 | 7,199,000 | 4,026,000 | 4,438,000 | 6,678,000 | 7,449,000 | 7,184,000 | 5,118,000 | 4,553,000 | 4,903,000 | 4,901,000 | 5,359,000 | 1,706,000 | 2,896,000 | 2,302,000 | 641,000 | 1,395,000 | 2,453,000 | 1,875,000 | 4,681,000 | 2,241,000 | 7,233,000 | 9,655,000 | 8,842,000 | 11,538,000 | 8,593,000 | 10,253,000 | 11,249,000 | 8,514,000 | 7,267,000 | 9,186,000 | 7,363,000 | 6,825,000 | 8,809,000 | 4,095,000 | 1,962,000 | 2,149,000 | 2,595,000 | 3,942,000 | 3,646,000 | 2,999,000 | 3,951,000 | 2,273,000 |
accrued expenses, short-term | 50,954,000 | 53,981,000 | 44,721,000 | 38,136,000 | ||||||||||||||||||||||||||||||||||||||||||
note payable | 529,000 | 188,000 | 467,000 | 740,000 | 133,000 | 526,000 | 911,000 | 146,000 | 579,000 | 1,004,000 | ||||||||||||||||||||||||||||||||||||
vendor financing arrangement, short-term | 5,266,000 | 5,304,000 | 4,122,000 | 2,667,000 | 1,270,000 | |||||||||||||||||||||||||||||||||||||||||
lease liability, short-term | 494,000 | 535,000 | 793,000 | 1,044,000 | 1,019,000 | 995,000 | 780,000 | 1,022,000 | 981,000 | 941,000 | 902,000 | 865,000 | 829,000 | 794,000 | 761,000 | 728,000 | 696,000 | 667,000 | 638,000 | 610,000 | 583,000 | 558,000 | 533,000 | 508,000 | 485,000 | 420,000 | 379,000 | 294,000 | 203,000 | |||||||||||||||||
total current liabilities | 66,845,000 | 72,268,000 | 59,712,000 | 50,361,000 | 35,619,000 | 30,973,000 | 37,374,000 | 30,347,000 | 26,725,000 | 26,380,000 | 23,812,000 | 20,787,000 | 22,359,000 | 21,663,000 | 21,873,000 | 20,092,000 | 16,886,000 | 18,590,000 | 13,536,000 | 12,744,000 | 11,844,000 | 17,093,000 | 37,678,000 | 28,784,000 | 25,728,000 | 29,890,000 | 30,510,000 | 31,204,000 | 28,624,000 | 37,077,000 | 53,441,000 | 22,132,000 | 14,845,000 | 17,128,000 | 19,618,000 | 11,066,000 | 13,233,000 | 10,991,000 | 6,220,000 | 5,925,000 | 6,124,000 | 10,109,000 | 10,864,000 | 9,837,000 | 9,461,000 | 3,146,000 |
non-current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 73,120,000 | 76,330,000 | 78,124,000 | 74,274,000 | 71,476,000 | 40,724,000 | 30,647,000 | 35,390,000 | 40,123,000 | 40,086,000 | 39,911,000 | 39,739,000 | 39,574,000 | 24,526,000 | 24,399,000 | 24,276,000 | 24,157,000 | 26,397,000 | 30,899,000 | 35,276,000 | 35,067,000 | 34,882,000 | 34,673,000 | 24,814,000 | 19,506,000 | 21,535,000 | 23,520,000 | 14,913,000 | 14,828,000 | 2,335,000 | 2,293,000 | 2,249,000 | ||||||||||||||
vendor financing arrangement, long-term | 3,750,000 | 5,000,000 | 6,250,000 | 6,263,000 | 2,019,000 | |||||||||||||||||||||||||||||||||||||||||
lease liability, long-term | 2,316,000 | 271,000 | 535,000 | 270,000 | 530,000 | 780,000 | 1,022,000 | 1,250,000 | 1,470,000 | 1,682,000 | 1,887,000 | 2,079,000 | 2,264,000 | 2,443,000 | 2,615,000 | 2,776,000 | 2,931,000 | 3,081,000 | 3,225,000 | 3,359,000 | 3,489,000 | 3,572,000 | 3,694,000 | 3,808,000 | ||||||||||||||||||||||
warrant liability | 35,647,000 | 48,292,000 | 21,757,000 | 54,746,000 | 58,199,000 | 26,138,000 | ||||||||||||||||||||||||||||||||||||||||
total liabilities | 146,031,000 | 189,245,000 | 192,378,000 | 160,208,000 | 164,131,000 | 130,431,000 | 94,159,000 | 65,737,000 | 77,318,000 | 71,185,000 | 71,814,000 | 69,008,000 | 66,693,000 | 47,659,000 | 48,222,000 | 46,517,000 | 43,377,000 | 21,103,000 | 16,222,000 | 35,685,000 | 34,292,000 | 39,075,000 | 87,997,000 | 84,159,000 | 85,171,000 | 137,872,000 | 171,083,000 | 169,234,000 | 154,905,000 | 152,937,000 | 75,542,000 | 46,051,000 | 29,859,000 | 32,107,000 | 22,154,000 | 13,607,000 | 15,777,000 | |||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.0001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.0001 par value... | 9,000 | 8,000 | 7,000 | 6,000 | 5,000 | 4,000 | 4,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 20,000 | 20,000 | 21,000 | 19,000 | 19,000 | 19,000 | 18,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 16,000 | 8,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 5,000 | 5,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 1,000 |
additional paid-in capital | 1,274,739,000 | 1,216,958,000 | 1,114,004,000 | 1,064,324,000 | 968,553,000 | 926,630,000 | 902,032,000 | 885,857,000 | 883,816,000 | 882,248,000 | 880,650,000 | 879,105,000 | 786,236,000 | 784,894,000 | 783,606,000 | 756,628,000 | 753,538,000 | 751,217,000 | 742,840,000 | 712,593,000 | 710,100,000 | 707,715,000 | 702,403,000 | 700,141,000 | 685,733,000 | 531,937,000 | 507,494,000 | 505,086,000 | 502,021,000 | 499,741,000 | 471,831,000 | 469,415,000 | 362,739,000 | 360,823,000 | 325,886,000 | 310,014,000 | 308,801,000 | 307,587,000 | 306,040,000 | 304,733,000 | 303,006,000 | 301,305,000 | 299,215,000 | 296,800,000 | 288,060,000 | 1,702,000 |
accumulated other comprehensive income | 8,618,000 | 5,229,000 | 2,545,000 | 5,290,000 | 6,639,000 | -4,000 | 13,000 | 49,000 | 1,000 | 6,000 | -39,000 | -130,000 | -113,000 | 34,000 | 27,000 | 39,000 | 34,000 | 53,000 | 9,000 | 14,000 | 27,000 | 86,000 | 110,000 | 127,000 | 2,000 | 4,000 | 2,000 | 12,000 | 29,000 | 60,000 | 77,000 | 135,000 | 43,000 | 44,000 | 32,000 | 39,000 | ||||||||||
accumulated deficit | -1,201,589,000 | -1,164,998,000 | -1,132,082,000 | -1,033,564,000 | -1,007,630,000 | -955,527,000 | -890,976,000 | -867,009,000 | -858,753,000 | -824,890,000 | -797,522,000 | -777,518,000 | -753,237,000 | -737,523,000 | -720,715,000 | -702,625,000 | -680,673,000 | -663,711,000 | -647,230,000 | -624,444,000 | -607,542,000 | -592,511,000 | -572,647,000 | -585,785,000 | -562,775,000 | -524,785,000 | -486,011,000 | -455,872,000 | -413,678,000 | -375,576,000 | -364,227,000 | -342,559,000 | -324,192,000 | -303,142,000 | -284,907,000 | -261,781,000 | -248,345,000 | -235,323,000 | -223,668,000 | -215,746,000 | -207,177,000 | -198,883,000 | ||||
total stockholders’ equity | 81,777,000 | 57,197,000 | 11,060,000 | 18,851,000 | 25,062,000 | 57,374,000 | 83,180,000 | 101,591,000 | 33,025,000 | 47,391,000 | 62,873,000 | 53,892,000 | 72,771,000 | 87,559,000 | 95,655,000 | 88,205,000 | 102,609,000 | 115,274,000 | 129,773,000 | 114,373,000 | 122,983,000 | 7,174,000 | 21,517,000 | 49,307,000 | 88,460,000 | 124,299,000 | 107,613,000 | 126,867,000 | 38,552,000 | 57,684,000 | 40,985,000 | 48,232,000 | 60,472,000 | 72,297,000 | 82,436,000 | 89,068,000 | 95,968,000 | 102,469,000 | 112,243,000 | 125,261,000 | 131,905,000 | |||||
total liabilities, preferred stock and stockholders’ equity | 227,808,000 | |||||||||||||||||||||||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ (deficit) equity | ||||||||||||||||||||||||||||||||||||||||||||||
convertible preferred stock: | ||||||||||||||||||||||||||||||||||||||||||||||
series b convertible preferred stock, 0.0001 par value... | 21,159,000 | 21,159,000 | 21,159,000 | 21,159,000 | 21,159,000 | 21,159,000 | 21,159,000 | |||||||||||||||||||||||||||||||||||||||
series a convertible preferred stock, 0.0001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ equity | 246,442,000 | 176,852,000 | 196,264,000 | 126,378,000 | 105,747,000 | 123,539,000 | 149,718,000 | 176,153,000 | 191,758,000 | 120,877,000 | ||||||||||||||||||||||||||||||||||||
total stockholders’ | -15,526,000 | |||||||||||||||||||||||||||||||||||||||||||||
accrued expenses, long-term | 7,553,000 | |||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ (deficit) equity | 36,056,000 | -32,433,000 | -28,893,000 | |||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 25,391,000 | 25,952,000 | 22,153,000 | 17,195,000 | 17,384,000 | 17,928,000 | 16,314,000 | 13,756,000 | 13,938,000 | 14,983,000 | 14,788,000 | 17,658,000 | 13,294,000 | 15,621,000 | 12,257,000 | 10,739,000 | 8,808,000 | 14,660,000 | 23,164,000 | 21,449,000 | 18,010,000 | 19,365,000 | 21,289,000 | 19,372,000 | 19,828,000 | 21,108,000 | 38,664,000 | 12,234,000 | 7,578,000 | 7,942,000 | 12,255,000 | 4,241,000 | 4,424,000 | 6,896,000 | 4,258,000 | 3,776,000 | 3,529,000 | 6,098,000 | 7,171,000 | 6,478,000 | 5,254,000 | 873,000 | ||||
total liabilities, convertible preferred stock and stockholders’ (deficit) equity | 131,698,000 | 101,538,000 | ||||||||||||||||||||||||||||||||||||||||||||
deferred liabilities | 327,000 | 1,035,000 | 744,000 | 1,403,000 | 710,000 | 965,000 | ||||||||||||||||||||||||||||||||||||||||
preferred stock tranche liability | 10,200,000 | 4,189,000 | 7,260,000 | 7,460,000 | 3,510,000 | |||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 9,870,000 | 4,926,000 | 9,300,000 | 4,586,000 | 5,716,000 | 3,528,000 | 1,384,000 | |||||||||||||||||||||||||||||||||||||||
convertible senior notes | 297,000 | 290,000 | 282,000 | 275,000 | 268,000 | 262,000 | 255,000 | 249,000 | 243,000 | 20,326,000 | 19,672,000 | 19,051,000 | 20,841,000 | 20,381,000 | 19,938,000 | 68,556,000 | 101,249,000 | 99,163,000 | 97,159,000 | 95,231,000 | ||||||||||||||||||||||||||
other long-term liabilities | 51,000 | |||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 95,050,000 | 111,095,000 | 100,409,000 | 116,148,000 | 108,662,000 | 111,877,000 | 123,890,000 | 136,901,000 | 154,349,000 | 217,770,000 | 198,532,000 | 208,154,000 | 145,046,000 | 192,600,000 | 218,541,000 | 243,365,000 | 277,236,000 | 183,155,000 | 172,918,000 | 68,411,000 | 89,791,000 | 63,139,000 | 61,839,000 | 76,249,000 | 83,629,000 | 89,044,000 | 95,423,000 | 102,564,000 | 113,094,000 | 123,666,000 | 135,696,000 | 142,003,000 | ||||||||||||||
long-term investments | 5,992,000 | 5,998,000 | 5,995,000 | 4,001,000 | 8,994,000 | |||||||||||||||||||||||||||||||||||||||||
derivative liability, short-term | 450,000 | |||||||||||||||||||||||||||||||||||||||||||||
other non-current liabilities | 870,000 | 870,000 | 870,000 | 870,000 | 500,000 | 500,000 | 1,123,000 | 566,000 | 399,000 | 101,000 | 151,000 | 201,000 | 248,000 | 295,000 | ||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | ||||||||||||||||||||||||||||||||||||||||||||||
liability classified stock-based compensation awards | 69,000 | 47,000 | 360,000 | 256,000 | ||||||||||||||||||||||||||||||||||||||||||
other liabilities | 341,000 | 388,000 | 430,000 | 472,000 | 516,000 | 559,000 | 598,000 | 637,000 | ||||||||||||||||||||||||||||||||||||||
convertible preferred stock, 0.0001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||
deficit accumulated during the development stage | ||||||||||||||||||||||||||||||||||||||||||||||
liability for shares subject to repurchase | 36,000 | |||||||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable convertible preferred stock and stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||
deferred rent | 74,000 | |||||||||||||||||||||||||||||||||||||||||||||
obligation to issue warrant | 406,000 | |||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||
series a redeemable convertible preferred stock, 0.0001 par value... | 15,939,000 | |||||||||||||||||||||||||||||||||||||||||||||
series b redeemable convertible preferred stock, 0.0001 par value... | 31,948,000 | |||||||||||||||||||||||||||||||||||||||||||||
series c redeemable convertible preferred stock, 0.0001 par value... | 20,254,000 | |||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable convertible preferred stock and stockholders’ deficit | 59,037,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 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 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||||||||||||||||||||
net loss | -36,591,000 | -98,518,000 | -25,934,000 | -52,103,000 | -64,551,000 | -23,967,000 | -8,256,000 | -33,863,000 | -27,368,000 | -20,004,000 | -24,281,000 | -15,714,000 | -16,808,000 | -18,090,000 | -21,952,000 | -16,962,000 | -16,481,000 | -22,786,000 | -16,902,000 | -15,031,000 | -19,864,000 | 13,138,000 | -38,774,000 | -30,139,000 | -42,194,000 | -38,102,000 | -11,349,000 | -21,668,000 | -18,367,000 | -21,050,000 | -18,235,000 | -23,126,000 | -13,436,000 | -13,005,000 | -11,655,000 | -7,922,000 | -8,569,000 | -8,294,000 | -11,863,000 | -15,445,000 | -15,377,000 | -15,180,000 |
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||
depreciation | 2,000 | 0 | 10,000 | 7,000 | 7,000 | 6,000 | 6,000 | 5,000 | 5,000 | 22,000 | 30,000 | 29,000 | 30,000 | 29,000 | 30,000 | 30,000 | 30,000 | 65,000 | 81,000 | 81,000 | 261,000 | 94,000 | 108,000 | 114,000 | 113,000 | 104,000 | 100,000 | 667,000 | 125,000 | 128,000 | 138,000 | 144,000 | 146,000 | |||||||||
amortization of acquired intangible assets | 279,000 | 290,000 | ||||||||||||||||||||||||||||||||||||||||
non-cash operating lease cost | -27,000 | -18,000 | -21,000 | -23,000 | -30,000 | -51,000 | ||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 2,046,000 | 2,178,000 | 3,413,000 | 1,788,000 | 2,019,000 | 1,935,000 | 1,905,000 | 1,483,000 | 1,598,000 | 1,517,000 | 1,432,000 | 1,313,000 | 1,287,000 | 1,356,000 | 1,758,000 | 1,646,000 | 1,574,000 | 1,987,000 | 2,170,000 | 1,980,000 | 2,933,000 | 2,156,000 | 1,311,000 | 1,915,000 | 3,065,000 | 2,248,000 | 1,763,000 | 2,041,000 | 1,539,000 | 1,328,000 | 963,000 | 1,660,000 | 1,213,000 | 1,197,000 | 1,547,000 | 1,307,000 | 1,727,000 | 1,706,000 | 2,039,000 | 2,375,000 | 2,537,000 | 3,134,000 |
amortization of deferred financing costs, debt discounts and premiums and discounts on available-for-sale marketable securities | -119,000 | 0 | -1,000 | 30,000 | 207,000 | 201,000 | 6,000 | -419,000 | -837,000 | -371,000 | 112,000 | -36,000 | -3,000 | 120,000 | 94,000 | 17,000 | 44,000 | 7,959,000 | 692,000 | 636,000 | 554,000 | 506,000 | 2,705,000 | 1,611,000 | 1,207,000 | 1,608,000 | 1,479,000 | 157,000 | 95,000 | 83,000 | 53,000 | 65,000 | 59,000 | 46,000 | ||||||||
change in fair value of warrant liability | -9,323,000 | 55,881,000 | -20,320,000 | 2,416,000 | 32,606,000 | |||||||||||||||||||||||||||||||||||||
non-cash change in fair value of notes | 186,000 | 1,105,000 | 1,450,000 | 3,115,000 | ||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | 0 | 0 | 1,826,000 | |||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -1,345,000 | -4,640,000 | 0 | 2,000 | -2,000 | 31,000 | 43,000 | 57,000 | 2,513,000 | -2,128,000 | -411,000 | 371,000 | 649,000 | -886,000 | 5,446,000 | -4,185,000 | -321,000 | -814,000 | -831,000 | -252,000 | 10,256,000 | |||||||||||||||||||||
inventory | -454,000 | -626,000 | 0 | 6,316,000 | -2,618,000 | -184,000 | 12,000 | 21,000 | -196,000 | |||||||||||||||||||||||||||||||||
prepaid expenses, other current assets and other assets | -857,000 | -1,103,000 | 777,000 | -1,572,000 | 1,288,000 | -1,806,000 | 569,000 | -647,000 | -2,876,000 | -1,442,000 | 581,000 | -2,089,000 | -605,000 | -262,000 | 1,101,000 | 510,000 | 276,000 | 912,000 | -932,000 | -1,814,000 | -450,000 | 3,903,000 | 223,000 | -666,000 | 660,000 | -1,094,000 | -22,000 | -688,000 | 237,000 | -694,000 | -372,000 | 908,000 | -387,000 | -1,092,000 | ||||||||
accounts payable | -2,846,000 | 497,000 | 848,000 | 3,173,000 | -412,000 | -2,240,000 | -771,000 | 265,000 | 2,066,000 | 639,000 | -424,000 | 2,000 | -458,000 | 3,653,000 | -688,000 | 92,000 | 1,661,000 | -754,000 | -1,058,000 | 774,000 | -3,002,000 | 2,440,000 | 813,000 | -2,689,000 | 2,938,000 | -1,660,000 | -1,060,000 | 3,544,000 | 642,000 | -2,078,000 | 1,778,000 | 538,000 | -1,864,000 | 4,594,000 | 2,133,000 | -148,000 | -485,000 | -1,347,000 | 303,000 | 891,000 | ||
accrued expenses and other liabilities | -3,065,000 | 15,000,000 | 3,977,000 | 2,664,000 | 3,767,000 | 4,958,000 | -182,000 | -544,000 | 1,607,000 | 2,970,000 | -594,000 | -1,045,000 | 195,000 | -2,870,000 | 4,486,000 | -2,449,000 | 3,410,000 | 1,490,000 | 1,922,000 | -5,026,000 | -8,950,000 | 1,639,000 | -1,714,000 | 2,206,000 | -88,000 | -2,111,000 | 4,501,000 | 4,616,000 | 4,920,000 | -135,000 | -4,642,000 | 7,967,000 | -210,000 | -2,538,000 | 2,591,000 | 440,000 | 205,000 | -2,613,000 | -1,116,000 | 654,000 | ||
net cash from operating activities | -52,116,000 | -36,216,000 | -32,663,000 | -38,676,000 | -25,099,000 | -23,795,000 | -27,570,000 | -28,307,000 | -29,681,000 | -16,589,000 | -19,904,000 | -20,286,000 | -16,616,000 | -15,082,000 | -12,694,000 | -19,281,000 | -9,933,000 | -10,827,000 | -13,424,000 | -19,318,000 | -21,703,000 | 44,747,000 | -37,221,000 | -27,848,000 | -34,669,000 | -38,780,000 | -19,188,000 | -22,560,000 | -10,313,000 | -22,454,000 | -20,327,000 | -11,850,000 | -14,481,000 | -10,652,000 | -5,952,000 | -6,019,000 | -6,691,000 | -10,822,000 | ||||
capital expenditures | 0 | 0 | 0 | 0 | 0 | -7,000 | -14,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 205,000 | 0 | 0 | 0 | -263,000 | -567,000 | -217,000 | 67,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
free cash flows | -52,116,000 | -36,216,000 | -32,663,000 | -25,099,000 | -23,795,000 | -27,577,000 | -28,321,000 | -29,681,000 | -16,589,000 | -19,904,000 | -20,286,000 | -16,616,000 | -15,082,000 | -12,694,000 | -9,933,000 | -10,827,000 | -13,424,000 | -21,703,000 | 44,952,000 | -37,221,000 | -27,848,000 | -34,669,000 | -19,451,000 | -23,127,000 | -10,530,000 | -22,387,000 | -20,327,000 | -11,850,000 | -14,481,000 | -10,652,000 | -5,952,000 | -6,019,000 | -6,691,000 | |||||||||
investing activities | ||||||||||||||||||||||||||||||||||||||||||
purchases of investments | -16,015,000 | -12,564,000 | -70,079,000 | 0 | -13,804,000 | -2,475,000 | -10,353,000 | -1,000 | -4,986,000 | -33,184,000 | 0 | -35,707,000 | -17,551,000 | -20,937,000 | -35,549,000 | 0 | -37,637,000 | -110,540,000 | -1,496,000 | 0 | 0 | -6,461,000 | -21,880,000 | -19,823,000 | -4,052,000 | -36,346,000 | ||||||||||||||||
net cash from investing activities | -16,015,000 | 0 | 0 | 28,993,000 | 30,979,000 | 12,436,000 | -70,079,000 | 14,000,000 | -804,000 | 13,025,000 | 4,647,000 | 29,249,000 | 19,264,000 | 66,000 | 10,000,000 | 2,393,000 | -12,372,000 | -79,380,000 | -6,000 | 25,126,000 | 17,594,000 | 46,530,000 | 363,000 | -126,803,000 | -15,479,000 | -530,000 | 4,435,000 | 4,509,000 | 21,325,000 | 14,023,000 | 4,096,000 | 1,027,000 | 3,729,000 | 31,108,000 | 1,104,000 | |||||||
financing activities | ||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock and pre-funded warrants | 0 | 0 | 0 | -486,000 | ||||||||||||||||||||||||||||||||||||||
repayment of vendor financing arrangement | -1,250,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of warrants | 29,371,000 | 18,083,000 | 9,757,000 | 4,083,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | 0 | 0 | 75,000,000 | 0 | 0 | 0 | 14,918,000 | 0 | 0 | -624,000 | 24,772,000 | 0 | 12,425,000 | 0 | 0 | 2,386,000 | ||||||||||||||||||||||||||
repayment of long-term debt | 0 | 0 | -42,580,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from insurance premium financing | 736,000 | 0 | 0 | 1,180,000 | 0 | 0 | 0 | 1,298,000 | 0 | 0 | 0 | 1,430,000 | ||||||||||||||||||||||||||||||
payments on insurance premium financing | -207,000 | -278,000 | -274,000 | -440,000 | -133,000 | -393,000 | -385,000 | -387,000 | -146,000 | -433,000 | -425,000 | -426,000 | ||||||||||||||||||||||||||||||
proceeds from the exercise of stock options and employee stock purchase program | 42,000 | 74,000 | 0 | 22,000 | 0 | 20,000 | 136,000 | 85,000 | 0 | 28,000 | 0 | 29,000 | 0 | 90,000 | 92,000 | 100,000 | 8,000 | 261,000 | 518,000 | 300,000 | 1,045,000 | 147,000 | 0 | |||||||||||||||||||
net cash from financing activities | 28,692,000 | 17,879,000 | 79,416,000 | 67,427,000 | 742,000 | 53,599,000 | -405,000 | 846,000 | -446,000 | -891,000 | 91,481,000 | 44,050,000 | 0 | 25,624,000 | 708,000 | 25,452,000 | 6,805,000 | 169,000 | 489,000 | -578,000 | -36,606,000 | 137,000 | -12,704,000 | 494,000 | 9,694,000 | 75,000 | 145,469,000 | 74,000 | 115,320,000 | 299,000 | 46,724,000 | 14,212,000 | -138,000 | 2,386,000 | 51,000 | 55,350,000 | ||||||
increase in cash, cash equivalents and restricted cash | -39,439,000 | -26,616,000 | 46,753,000 | 28,751,000 | -24,357,000 | 29,804,000 | 1,018,000 | 3,518,000 | -17,691,000 | -87,559,000 | 85,577,000 | 22,960,000 | -3,591,000 | 15,189,000 | 17,263,000 | 25,435,000 | -658,000 | -10,542,000 | -32,268,000 | -137,689,000 | 44,878,000 | -24,799,000 | -9,760,000 | -522,000 | -37,965,000 | |||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 205,231,000 | 0 | 0 | 89,059,000 | 0 | 0 | 0 | 79,076,000 | 0 | 0 | 0 | 75,789,000 | 0 | 0 | 0 | 21,493,000 | 0 | 0 | 0 | 68,023,000 | 0 | 0 | 0 | 0 | 0 | 130,608,000 | 0 | 0 | 0 | 82,338,000 | ||||||||||||
cash, cash equivalents and restricted cash at end of period | 165,792,000 | -26,616,000 | 46,753,000 | 117,810,000 | -24,357,000 | 29,804,000 | 1,018,000 | 82,594,000 | -17,691,000 | -87,559,000 | 85,577,000 | 98,749,000 | -3,591,000 | 15,189,000 | 17,263,000 | 46,928,000 | -3,062,000 | -658,000 | -10,542,000 | 35,755,000 | -137,689,000 | 44,878,000 | -24,799,000 | -9,760,000 | 21,555,000 | 92,266,000 | -522,000 | -37,965,000 | 104,477,000 | 64,618,000 | ||||||||||||
supplemental disclosure of non-cash investing and financing activities | ||||||||||||||||||||||||||||||||||||||||||
conversion of warrant liability into additional paid-in capital upon warrant exercise | 26,324,000 | |||||||||||||||||||||||||||||||||||||||||
right of use assets obtained in exchange for operating lease liabilities | 2,515,000 | |||||||||||||||||||||||||||||||||||||||||
issuance costs included in accounts payable and accrued expenses | 64,000 | |||||||||||||||||||||||||||||||||||||||||
change in fair value of preferred stock tranche liability | 0 | 0 | -10,200,000 | 6,011,000 | -3,071,000 | -200,000 | 3,950,000 | -3,430,000 | ||||||||||||||||||||||||||||||||||
grant receivable | 0 | 625,000 | -599,000 | -226,000 | ||||||||||||||||||||||||||||||||||||||
deferred liabilities | 0 | 0 | 0 | -327,000 | -708,000 | 291,000 | -659,000 | 693,000 | -255,000 | |||||||||||||||||||||||||||||||||
purchases of property and equipment | 0 | 0 | -7,000 | -21,000 | 0 | 0 | 0 | -196,000 | 0 | -6,000 | -263,000 | -567,000 | -575,000 | -102,000 | 0 | |||||||||||||||||||||||||||
purchases of intangible asset | ||||||||||||||||||||||||||||||||||||||||||
maturities of investments | 0 | 0 | 29,000,000 | 31,000,000 | 25,000,000 | 0 | 14,000,000 | 13,000,000 | 15,500,000 | 15,000,000 | 29,250,000 | 24,250,000 | 33,250,000 | 10,000,000 | 38,100,000 | 5,375,000 | 0 | 0 | 46,063,000 | 53,150,000 | 46,530,000 | 38,000,000 | 6,000,000 | 0 | 0 | 4,500,000 | 6,005,000 | 21,325,000 | 14,023,000 | 10,557,000 | 22,907,000 | 23,550,000 | 35,160,000 | 37,450,000 | 63,548,000 | 52,385,000 | 25,949,000 | 31,123,000 | ||||
fees paid to lenders for loan agreement amendment | -150,000 | |||||||||||||||||||||||||||||||||||||||||
payments on deferred issuance costs | ||||||||||||||||||||||||||||||||||||||||||
purchases of intangible asset in accounts payable and accrued expenses | ||||||||||||||||||||||||||||||||||||||||||
accrued expenses, long term | ||||||||||||||||||||||||||||||||||||||||||
conversion of warrant liability to additional paid-in capital upon warrant exercise | 12,669,000 | 5,869,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock | 30,162,000 | 0 | 25,534,000 | 1,240,000 | 580,000 | 0 | -10,000 | 0 | -301,000 | 105,158,000 | 299,000 | 33,948,000 | ||||||||||||||||||||||||||||||
supplemental disclosure | ||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | ||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment included in accounts payable and accrued expenses | 7,000 | 0 | 211,000 | |||||||||||||||||||||||||||||||||||||||
payments for loan amendment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of series b convertible preferred stock | 0 | 0 | 0 | 28,099,000 | ||||||||||||||||||||||||||||||||||||||
repayment of 2018 notes | ||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of warrants | 0 | |||||||||||||||||||||||||||||||||||||||||
issuance of preferred stock tranche liability | 0 | 0 | 0 | 6,940,000 | ||||||||||||||||||||||||||||||||||||||
conversion of series b convertible preferred stock to common stock | ||||||||||||||||||||||||||||||||||||||||||
conversion of warrant liability to common stock upon warrant exercise | ||||||||||||||||||||||||||||||||||||||||||
right of use asset obtained in exchange for operating lease liability | ||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
payments of deferred issuance costs | ||||||||||||||||||||||||||||||||||||||||||
amortization of right-of-use asset and lease liability | -46,000 | -46,000 | -47,000 | -41,000 | -41,000 | -41,000 | -41,000 | -35,000 | -37,000 | -36,000 | -36,000 | -30,000 | -32,000 | -31,000 | -30,000 | 27,000 | 42,000 | 55,000 | 57,000 | |||||||||||||||||||||||
settlement of restricted stock for tax withholdings | 1,000 | -19,000 | -29,000 | -878,000 | ||||||||||||||||||||||||||||||||||||||
conversion of 2020 notes into common stock | 0 | |||||||||||||||||||||||||||||||||||||||||
deferred financing costs included in accounts payable and accrued expenses | 624,000 | |||||||||||||||||||||||||||||||||||||||||
amortization of acquired intangible asset | 0 | 8,000 | 392,000 | 392,000 | 393,000 | 392,000 | ||||||||||||||||||||||||||||||||||||
change in fair value of interest make whole provision for 2019 notes | 0 | |||||||||||||||||||||||||||||||||||||||||
intangible assets & property, plant and equipment | 0 | |||||||||||||||||||||||||||||||||||||||||
interest make-whole payments on the 2019 notes | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
common stock issuance costs included in accounts payable and accrued expenses | 0 | 15,000 | 0 | -10,000 | 0 | 0 | 0 | 15,000 | 0 | -301,000 | 281,000 | 35,000 | ||||||||||||||||||||||||||||||
conversion of 2019 notes into common stock | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment including in accounts payable and accrued expenses | ||||||||||||||||||||||||||||||||||||||||||
change in fair value of conversion option of 2020 notes on exchange | ||||||||||||||||||||||||||||||||||||||||||
settlement of restricted stock for tax withholdings included in accrued expenses | ||||||||||||||||||||||||||||||||||||||||||
payment of deferred offering costs | ||||||||||||||||||||||||||||||||||||||||||
deferred offering costs included in accounts payable and accrued expenses | ||||||||||||||||||||||||||||||||||||||||||
settlement of restricted stock units for tax withholdings included in accrued expenses | 9,000 | 9,000 | 711,000 | 42,000 | ||||||||||||||||||||||||||||||||||||||
receivables related to stock option exercises in prepaid expenses and other current assets | 157,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt, net of issuance costs | -24,000 | 0 | ||||||||||||||||||||||||||||||||||||||||
repayment of long-term, debt | ||||||||||||||||||||||||||||||||||||||||||
principal payments on the 2019 notes | ||||||||||||||||||||||||||||||||||||||||||
decrease in cash, cash equivalents and restricted cash | -38,342,000 | -17,720,000 | ||||||||||||||||||||||||||||||||||||||||
change in fair value of conversion option of notes on exchange | ||||||||||||||||||||||||||||||||||||||||||
change in fair value of interest make whole provision and conversion option for notes | ||||||||||||||||||||||||||||||||||||||||||
gain on sale of fixed assets | 0 | 0 | -46,000 | -33,000 | ||||||||||||||||||||||||||||||||||||||
sales of property and equipment | 0 | 0 | 45,000 | 37,000 | ||||||||||||||||||||||||||||||||||||||
acquisition of intangible asset | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||
principal payments on the convertible senior notes | ||||||||||||||||||||||||||||||||||||||||||
deferred debt financing costs | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
conversion of notes into common stock | ||||||||||||||||||||||||||||||||||||||||||
acquired intangible assets included in intangible assets, net and accrued expenses | ||||||||||||||||||||||||||||||||||||||||||
proceeds from the exercise of stock options | 0 | 75,000 | 172,000 | 375,000 | 351,000 | 0 | 4,000 | 2,000 | 7,000 | |||||||||||||||||||||||||||||||||
purchases of property and equipment in accounts payable | 358,000 | 169,000 | 8,000 | |||||||||||||||||||||||||||||||||||||||
change in fair value of conversion option for convertible senior notes | ||||||||||||||||||||||||||||||||||||||||||
cash used to settle restricted stock liability | ||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash financing activities | ||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing activities | ||||||||||||||||||||||||||||||||||||||||||
deferred financing costs in accounts payable and accrued expenses | 140,000 | |||||||||||||||||||||||||||||||||||||||||
loss on disposal of fixed assets | ||||||||||||||||||||||||||||||||||||||||||
liability classified stock-based compensation awards | 0 | 0 | 0 | -69,000 | ||||||||||||||||||||||||||||||||||||||
decrease in restricted cash | 0 | |||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | 30,906,000 | 23,687,000 | -596,000 | -4,170,000 | -4,925,000 | -2,290,000 | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 32,349,000 | 0 | 0 | 0 | 24,870,000 | 0 | 0 | 0 | 33,901,000 | ||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 30,906,000 | 23,687,000 | -596,000 | 28,179,000 | -4,925,000 | -2,290,000 | 24,417,000 | 15,147,000 | 5,039,000 | -15,341,000 | 5,047,000 | 30,125,000 | ||||||||||||||||||||||||||||||
supplemental disclosures | ||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure non-cash financing activities | ||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 152,000 | 159,000 | 176,000 | 183,000 | 188,000 | 189,000 | 189,000 | 188,000 | ||||||||||||||||||||||||||||||||||
amortization of premiums and discounts on available-for-sale marketable securities | 2,000 | -50,000 | -80,000 | -12,000 | 58,000 | |||||||||||||||||||||||||||||||||||||
non-cash expense related to the purchase of technology rights | ||||||||||||||||||||||||||||||||||||||||||
net proceeds from the issuance of common stock and restricted common stock | ||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock included in prepaid expenses and other current assets | 1,972,000 | |||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 195,000 | 335,000 | -376,000 | |||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | -9,723,000 | |||||||||||||||||||||||||||||||||||||||||
public offering costs in accounts payable and accrued expenses and other liabilities | 55,000 | |||||||||||||||||||||||||||||||||||||||||
non-cash expense related to purchase of technology rights | ||||||||||||||||||||||||||||||||||||||||||
changing in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | ||||||||||||||||||||||||||||||||||||||||||
amortization of premiums and discounts on available for sale marketable securities | 79,000 | |||||||||||||||||||||||||||||||||||||||||
common stock issued to purchase technology rights | ||||||||||||||||||||||||||||||||||||||||||
net cash (used in) provided by investing activities | ||||||||||||||||||||||||||||||||||||||||||
net proceeds from the issuance of common stock | ||||||||||||||||||||||||||||||||||||||||||
cash used to settle restricted stock liability awards | ||||||||||||||||||||||||||||||||||||||||||
(decrease) increase in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||
net proceeds from the sale of common stock | 8,150,000 | 55,566,000 | ||||||||||||||||||||||||||||||||||||||||
net cash provided by (used in) financing activities | ||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash financing and investing activities | ||||||||||||||||||||||||||||||||||||||||||
net income | ||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash used in operating activities: | ||||||||||||||||||||||||||||||||||||||||||
common stock issued in exchange for license | ||||||||||||||||||||||||||||||||||||||||||
obligation to issue a warrant in exchange for license | ||||||||||||||||||||||||||||||||||||||||||
change in fair value of obligation to issue warrant | ||||||||||||||||||||||||||||||||||||||||||
other assets | ||||||||||||||||||||||||||||||||||||||||||
accrued expenses and deferred rent | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of redeemable convertible preferred stock | ||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash financing activity | ||||||||||||||||||||||||||||||||||||||||||
accretion of redeemable convertible preferred stock to redemption value |
