Wave Life Sciences Ltd(NASDAQ:WVE)
Wave Life Sciences Ltd., a clinical stage genetic medicine company, designs, optimizes, and produces of novel stereopure oligonucleotides through PRISM, a discovery and drug developing platform. The company is primarily developing oligonucleotides target ribonucleic acid to reduce the expression of ...
Website: http://www.wavelifesciences.com
Founded: 2012
Full Time Employees: 301
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 | 2025-09-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 7,608,000 | 8,699,000 | 9,175,000 | 83,748,000 | -7,676,000 | 19,692,000 | 12,538,000 | 29,056,000 | 49,214,000 | 22,106,000 | 12,929,000 | 1,239,000 | 285,000 | 375,000 | 1,750,000 | 1,765,000 | 36,423,000 | 2,776,000 | 9,439,000 | 3,450,000 | 3,027,000 | 4,161,000 | 2,400,000 | 2,929,000 | 7,628,000 | 3,026,000 | 3,620,000 | 4,493,000 | 4,879,000 | 1,422,000 | 1,676,000 | 676,000 | 676,000 | 676,000 | 676,000 | 392,000 | 417,000 | ||||
yoy | -199.11% | -55.82% | -26.82% | 188.23% | -115.60% | -10.92% | -3.02% | 2245.12% | 17168.07% | 5794.93% | 638.80% | -29.80% | -99.22% | -86.49% | NaN% | -81.30% | 955.74% | -8.29% | NaN% | 293.29% | 17.79% | -60.32% | 37.51% | -33.70% | -34.81% | 56.34% | 112.80% | 115.99% | 564.64% | 621.75% | 110.36% | 147.93% | 72.45% | 62.11% | NaN% | NaN% | |||||
qoq | -12.54% | -5.19% | -89.04% | -1191.04% | -138.98% | 57.06% | -56.85% | -40.96% | 122.63% | 70.98% | 943.50% | 334.74% | -24.00% | -78.57% | -0.85% | -95.15% | 1212.07% | NaN% | NaN% | 173.59% | 13.97% | -27.25% | 73.37% | -18.06% | -61.60% | 152.08% | -16.41% | -19.43% | -7.91% | 243.11% | -15.16% | 147.93% | 0.00% | 0.00% | 0.00% | 72.45% | -6.00% | NaN% | |||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||
research and development | 45,874,000 | 43,469,000 | 40,622,000 | 44,645,000 | 41,197,000 | 40,393,000 | 33,447,000 | 34,074,000 | 31,642,000 | 33,314,000 | 30,979,000 | 31,078,000 | 27,575,000 | 29,733,000 | 27,470,000 | 25,761,000 | 31,086,000 | 31,635,000 | 33,393,000 | 30,033,000 | 28,275,000 | 31,478,000 | 41,158,000 | 49,128,000 | 44,585,000 | 41,605,000 | 40,113,000 | 39,809,000 | 32,876,000 | 32,547,000 | 29,196,000 | 25,369,000 | 20,097,000 | 19,103,000 | 14,740,000 | 13,995,000 | 13,686,000 | 8,401,000 | 4,736,000 | 3,468,000 | 2,132,000 |
general and administrative | 18,087,000 | 17,989,000 | 18,357,000 | 16,136,000 | 15,042,000 | 14,296,000 | 13,549,000 | 13,664,000 | 13,128,000 | 12,265,000 | 12,235,000 | 13,724,000 | 11,609,000 | 12,806,000 | 12,374,000 | 12,114,000 | 12,944,000 | 10,969,000 | 10,078,000 | 9,719,000 | 9,590,000 | 10,205,000 | 12,996,000 | 13,805,000 | 12,523,000 | 11,640,000 | 10,901,000 | 12,754,000 | 9,849,000 | 8,905,000 | 8,001,000 | 6,887,000 | 7,571,000 | 6,667,000 | 5,850,000 | 5,185,000 | 3,939,000 | 3,654,000 | 3,216,000 | 3,746,000 | 2,858,000 |
total operating expenses | 63,961,000 | 61,458,000 | 58,979,000 | 60,781,000 | 56,239,000 | 54,689,000 | 46,996,000 | 47,738,000 | 44,770,000 | 45,579,000 | 43,214,000 | 44,802,000 | 39,184,000 | 42,539,000 | 39,844,000 | 37,875,000 | 44,030,000 | 42,604,000 | 43,471,000 | 39,752,000 | 37,865,000 | 41,683,000 | 54,154,000 | 62,933,000 | 57,108,000 | 53,245,000 | 51,014,000 | 52,563,000 | 42,725,000 | 41,452,000 | 37,197,000 | 32,256,000 | 27,668,000 | 25,770,000 | 20,590,000 | 19,180,000 | 17,625,000 | 12,055,000 | 7,952,000 | 7,214,000 | 4,990,000 |
income from operations | -56,353,000 | -52,759,000 | -49,804,000 | 22,967,000 | -63,915,000 | -34,997,000 | -34,458,000 | -18,682,000 | 4,444,000 | -23,473,000 | -30,285,000 | -43,563,000 | -38,899,000 | -42,164,000 | -38,094,000 | -36,110,000 | -7,607,000 | -39,828,000 | -43,471,000 | -30,313,000 | -34,415,000 | -38,656,000 | -49,993,000 | -60,533,000 | -54,179,000 | -45,617,000 | -47,988,000 | -48,943,000 | -38,232,000 | -36,573,000 | -35,775,000 | -30,580,000 | -26,992,000 | -25,094,000 | -19,914,000 | -18,504,000 | -17,233,000 | -11,638,000 | -7,952,000 | -7,214,000 | -4,990,000 |
yoy | -11.83% | 50.75% | 44.54% | -222.94% | -1538.23% | 49.09% | 13.78% | -57.11% | -111.42% | -44.33% | -20.50% | 20.64% | 411.36% | 5.87% | -12.37% | 19.12% | -77.90% | 3.03% | -13.05% | -49.92% | -36.48% | -15.26% | 4.18% | 23.68% | 41.71% | 24.73% | 34.14% | 60.05% | 41.64% | 45.74% | 79.65% | 65.26% | 56.63% | 115.62% | 150.43% | 156.50% | 245.35% | ||||
qoq | 6.81% | 5.93% | -316.85% | -135.93% | 82.63% | 1.56% | 84.44% | -520.39% | -118.93% | -22.49% | -30.48% | 11.99% | -7.74% | 10.68% | 5.49% | 374.69% | -80.90% | -8.38% | 43.41% | -11.92% | -10.97% | -22.68% | -17.41% | 11.73% | 18.77% | -4.94% | -1.95% | 28.02% | 4.54% | 2.23% | 16.99% | 13.29% | 7.56% | 26.01% | 7.62% | 7.38% | 48.08% | 46.35% | 10.23% | 44.57% | |
operating margin % | -740.71% | -606.49% | -542.82% | 27.42% | 832.66% | -177.72% | -274.83% | -64.30% | 9.03% | -106.18% | -234.24% | -3515.98% | -13648.77% | -11243.73% | -2176.80% | -2045.89% | -20.89% | -1434.73% | NaN% | -321.15% | -997.54% | -1277.04% | -1201.47% | -2522.21% | -1849.74% | -598.02% | -1585.86% | -1352.02% | -850.92% | -749.60% | -2515.82% | -1824.58% | -3992.90% | -3712.13% | -2945.86% | -2737.28% | -4396.17% | -2790.89% | NaN% | -Infinity% | NaN% |
other income, net: | |||||||||||||||||||||||||||||||||||||||||
interest income | 2,177,000 | 2,372,000 | 2,875,000 | -17,000 | -2,000 | 3,000 | 4,000 | 6,000 | 8,000 | 11,000 | 6,000 | 5,000 | 4,000 | 7,000 | 1,000 | 1,000 | 1,000 | 3,000 | 9,000 | 118,000 | 106,000 | 104,000 | 76,000 | 25,000 | |||||||||||||||||
other income | 324,000 | -82,000 | 51,000 | 2,548,000 | 337,000 | -18,000 | 365,000 | 582,000 | 171,000 | 118,000 | 1,007,000 | -290,000 | -701,000 | 744,000 | 254,000 | 1,116,000 | 1,371,000 | 1,054,000 | 996,000 | 659,000 | 1,292,000 | -2,005,000 | 2,112,000 | 3,023,000 | 2,239,000 | 2,123,000 | 2,353,000 | 9,933,000 | -468,000 | -259,000 | 343,000 | -120,000 | -75,000 | -64,000 | -72,000 | -25,000 | -36,000 | 15,000 | -4,000 | ||
total other income | 2,501,000 | 2,290,000 | 2,926,000 | 6,286,000 | 2,135,000 | 2,074,000 | 2,900,000 | 2,426,000 | 2,131,000 | 2,369,000 | 2,880,000 | 535,000 | -105,000 | 868,000 | 280,000 | 1,121,000 | 1,377,000 | 1,062,000 | 1,007,000 | 683,000 | 1,315,000 | -1,872,000 | 2,500,000 | 3,763,000 | 3,453,000 | 3,675,000 | 3,788,000 | 496,500 | 601,000 | 679,000 | 706,000 | 172,000 | 441,000 | 419,000 | 221,000 | 239,000 | 82,000 | 121,000 | 100,000 | -23,000 | 137,000 |
income before income taxes | -53,852,000 | -50,469,000 | -46,878,000 | 29,253,000 | -61,780,000 | -32,923,000 | -31,558,000 | -16,256,000 | 6,575,000 | -21,104,000 | -27,405,000 | -43,028,000 | -39,004,000 | -41,296,000 | -37,814,000 | -34,989,000 | -6,230,000 | -38,766,000 | -42,464,000 | -29,630,000 | -33,100,000 | -40,528,000 | -47,493,000 | -56,770,000 | -50,726,000 | -41,942,000 | -44,200,000 | -37,990,000 | -37,631,000 | -35,894,000 | -35,069,000 | -30,408,000 | -26,551,000 | ||||||||
income tax benefit | 677,000 | 103,000 | -226,250 | 416,000 | -1,303,000 | 5,000 | |||||||||||||||||||||||||||||||||||
net income | -53,852,000 | -50,469,000 | -46,878,000 | 29,253,000 | -61,780,000 | -32,923,000 | -31,558,000 | -16,256,000 | 7,252,000 | -21,104,000 | -27,405,000 | -43,709,000 | -39,004,000 | -41,296,000 | -37,814,000 | -34,785,000 | -6,230,000 | -38,766,000 | -42,464,000 | -28,789,000 | -33,100,000 | -40,528,000 | -47,493,000 | -56,770,000 | -50,726,000 | -41,942,000 | -44,200,000 | -37,887,000 | -37,631,000 | -35,894,000 | -35,241,000 | -30,211,000 | -26,135,000 | -24,693,000 | -20,996,000 | -18,454,000 | -17,535,000 | -11,565,000 | -7,847,000 | -7,099,000 | -4,936,000 |
yoy | -12.83% | 53.29% | 48.55% | -279.95% | -951.90% | 56.00% | 15.15% | -62.81% | -118.59% | -48.90% | -27.53% | 25.65% | 526.07% | 6.53% | -10.95% | 20.83% | -81.18% | -4.35% | -10.59% | -49.29% | -34.75% | -3.37% | 7.45% | 49.84% | 34.80% | 16.85% | 25.42% | 25.41% | 43.99% | 45.36% | 67.85% | 63.71% | 49.04% | 113.51% | 167.57% | 159.95% | 255.25% | ||||
qoq | 6.70% | 7.66% | -260.25% | -147.35% | 87.65% | 4.33% | 94.13% | -324.16% | -134.36% | -22.99% | -37.30% | 12.06% | -5.55% | 9.21% | 8.71% | 458.35% | -83.93% | -8.71% | 47.50% | -13.02% | -18.33% | -14.67% | -16.34% | 11.91% | 20.94% | -5.11% | 16.66% | 0.68% | 4.84% | 1.85% | 16.65% | 15.60% | 5.84% | 17.61% | 13.77% | 5.24% | 51.62% | 47.38% | 10.54% | 43.82% | |
net income margin % | -707.83% | -580.17% | -510.93% | 34.93% | 804.85% | -167.19% | -251.70% | -55.95% | 14.74% | -95.47% | -211.97% | -3527.76% | -13685.61% | -11012.27% | -2160.80% | -1970.82% | -17.10% | -1396.47% | NaN% | -305.00% | -959.42% | -1338.88% | -1141.38% | -2365.42% | -1731.85% | -549.84% | -1460.67% | -1046.60% | -837.55% | -735.68% | -2478.27% | -1802.57% | -3866.12% | -3652.81% | -3105.92% | -2729.88% | -4473.21% | -2773.38% | NaN% | -Infinity% | NaN% |
net income per share | -0.32 | -0.31 | -0.29 | 0.27 | -0.47 | -0.25 | -0.24 | -0.15 | 0.07 | -0.2 | -0.27 | -0.45 | -0.42 | -0.62 | -0.62 | -0.61 | -0.12 | -0.78 | -0.86 | -0.46 | -0.86 | -1.15 | -1.38 | -1.66 | -1.48 | -1.22 | -1.36 | -1.28 | -1.28 | -1.23 | -1.26 | -1.1 | -0.94 | -0.92 | -0.89 | -0.79 | -0.75 | -0.51 | -0.36 | -0.47 | -0.54 |
weighted-average ordinary shares used in computing net loss per share attributable to ordinary shareholders—basic and diluted | 167,739,208 | 163,987,640 | 162,527,026 | 138,277,468 | 129,527,003 | 129,271,678 | 106,097,268 | 105,462,414 | 102,056,712 | 78,855,810 | 93,900,484 | 66,479,293 | 60,516,616 | 51,825,566 | 50,709,877 | 49,973,185 | 49,101,606 | 39,227,618 | 38,364,224 | 35,212,291 | 34,461,505 | 33,866,487 | 34,281,203 | 34,260,298 | 32,597,158 | 28,970,404 | 29,333,994 | 29,144,466 | 27,919,063 | 26,513,382 | 27,758,792 | 26,899,058 | 23,531,788 | 22,800,628 | 23,445,673 | 22,708,022 | 21,551,423 | 10,501,455 | 9,223,405 | ||
other comprehensive income: | |||||||||||||||||||||||||||||||||||||||||
foreign currency translation | -29 | 43 | 58 | -103 | 120 | -81 | -74 | 58 | -32 | -100 | -21 | 94 | -76 | -142 | -86 | -77 | -11 | -120 | 88 | 23 | 5 | 6 | -15 | 2 | 30 | 97 | -28 | -20 | 36 | 49 | |||||||||||
comprehensive loss | -53,881 | -50,426 | -46,820 | -33,004 | -31,632 | -21,204 | -27,426 | -43,615 | -39,080 | -41,438 | -37,900 | -34,862 | -6,241 | -38,766 | -42,584 | -28,701 | -33,077 | -40,523 | -47,487 | -56,785 | -50,724 | -41,912 | -44,103 | -37,915 | -37,651 | -35,858 | -35,192 | ||||||||||||||
other comprehensive loss: | |||||||||||||||||||||||||||||||||||||||||
dividend income and interest income | 3,738,000 | 1,798,000 | 2,092,000 | 2,535,000 | 1,844,000 | 1,960,000 | 2,251,000 | 1,873,000 | 825,000 | 596,000 | 124,000 | 26,000 | 5,000 | 6,000 | 8,000 | 11,000 | |||||||||||||||||||||||||
less: net income attributable to participating securities | -257,000 | ||||||||||||||||||||||||||||||||||||||||
net income attributable to ordinary shareholders, basic and diluted | -31,565,250 | -61,780,000 | -10,314,250 | 6,995,000 | |||||||||||||||||||||||||||||||||||||
weighted-average ordinary shares used in computing net income per share attributable to ordinary shareholders—basic | 132,563,467 | 106,025,063 | |||||||||||||||||||||||||||||||||||||||
weighted-average ordinary shares used in computing net income per share attributable to ordinary shareholders—diluted | 132,563,467 | 106,975,231 | |||||||||||||||||||||||||||||||||||||||
comprehensive income | -31,574 | -61,660 | -10,352.5 | 7,220 | |||||||||||||||||||||||||||||||||||||
income tax provision | -172,000 | -18,000 | -189,000 | -384,000 | -48,000 | -45,500 | -83,000 | ||||||||||||||||||||||||||||||||||
dividend income | 24,000 | 40,000 | 135,000 | 385,000 | 736,000 | 1,208,000 | 1,544,000 | 1,424,000 | 1,014,000 | 1,064,000 | 934,000 | 356,000 | 291,000 | 515,000 | 482,000 | 290,000 | |||||||||||||||||||||||||
other income: | |||||||||||||||||||||||||||||||||||||||||
loss before income tax provision | -24,675,000 | -18,265,000 | -17,151,000 | -11,517,000 | -7,852,000 | -2,979,750 | -4,853,000 | ||||||||||||||||||||||||||||||||||
loss before income tax benefit | -19,693,000 | ||||||||||||||||||||||||||||||||||||||||
other | -99,000 | 112,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 196,218,000 | 208,481,000 | 243,075,000 | 302,078,000 | 310,948,000 | 153,958,000 | 180,922,000 | 200,351,000 | 139,942,000 | 172,974,000 | 207,562,000 | 88,497,000 | 96,954,000 | 123,163,000 | 61,713,000 | 150,564,000 | 123,896,000 | 143,840,000 | 148,535,000 | 184,497,000 | 216,363,000 | 94,054,000 | 120,949,000 | 147,161,000 | 209,009,000 | 252,906,000 | 287,567,000 | 174,819,000 | 210,489,000 | 241,431,000 | 110,491,000 | 142,503,000 | 168,464,000 | 197,394,000 | 129,484,000 | 150,293,000 | 169,015,000 | ||||
accounts receivable | 10,000,000 | 1,617,000 | 1,422,000 | 1,290,000 | 21,086,000 | 7,000,000 | 22,500,000 | 2,500,000 | |||||||||||||||||||||||||||||||||
prepaid expenses | 6,653,000 | 6,700,000 | 8,062,000 | 9,544,000 | 10,572,000 | 12,147,000 | 11,139,000 | 9,912,000 | 7,514,000 | 9,012,000 | 9,231,000 | 7,932,000 | 7,419,000 | 5,396,000 | 6,940,000 | 6,584,000 | 7,627,000 | 9,188,000 | 10,430,000 | 10,434,000 | 7,966,000 | 6,452,000 | 9,999,000 | 9,626,000 | |||||||||||||||||
other current assets | 2,617,000 | 6,758,000 | 6,839,000 | 7,350,000 | 2,995,000 | 4,680,000 | 4,706,000 | 4,024,000 | 4,116,000 | 2,722,000 | 2,798,000 | 2,108,000 | 2,017,000 | 6,555,000 | 5,730,000 | 5,416,000 | 3,964,000 | 6,403,000 | 5,580,000 | 5,111,000 | 4,101,000 | 16,328,000 | 18,843,000 | 8,689,000 | |||||||||||||||||
total current assets | 215,488,000 | 223,556,000 | 257,976,000 | 320,394,000 | 324,515,000 | 172,075,000 | 196,767,000 | 235,373,000 | 158,572,000 | 184,708,000 | 219,591,000 | 98,537,000 | 131,434,000 | 160,114,000 | 124,383,000 | 162,564,000 | 157,987,000 | 159,431,000 | 194,545,000 | 230,042,000 | 258,430,000 | 146,834,000 | 149,791,000 | 185,476,000 | 250,258,000 | 289,591,000 | 315,031,000 | 202,273,000 | 233,161,000 | 267,674,000 | 117,961,000 | 150,488,000 | 173,834,000 | 201,224,000 | 132,780,000 | 151,990,000 | 172,140,000 | 183,941,000 | 154,000,000 | 161,384,000 | 67,987,000 |
long-term assets: | |||||||||||||||||||||||||||||||||||||||||
property and equipment | 8,196,000 | 9,037,000 | 9,566,000 | 10,128,000 | 10,928,000 | 11,783,000 | 12,418,000 | 13,084,000 | 13,770,000 | 14,983,000 | 16,005,000 | 17,284,000 | 18,552,000 | 19,808,000 | 21,046,000 | 22,266,000 | 24,020,000 | 25,842,000 | 27,370,000 | 29,198,000 | 31,116,000 | 33,096,000 | 34,986,000 | 36,368,000 | 37,204,000 | 38,363,000 | 39,929,000 | 39,931,000 | 37,722,000 | 32,384,000 | 28,778,000 | 27,334,000 | 24,584,000 | 20,775,000 | 14,296,000 | 8,607,000 | 6,693,000 | 5,093,000 | 3,218,000 | 2,789,000 | 1,954,000 |
operating lease right-of-use assets | 13,876,000 | 15,250,000 | 16,581,000 | 17,870,000 | 19,119,000 | 20,329,000 | 21,502,000 | 22,637,000 | 23,738,000 | 24,805,000 | 25,838,000 | 26,843,000 | 27,827,000 | 28,791,000 | 17,594,000 | 18,378,000 | 14,639,000 | 15,189,000 | 15,720,000 | 16,232,000 | 16,725,000 | 17,201,000 | 17,659,000 | 18,101,000 | 18,527,000 | 18,937,000 | 19,333,000 | ||||||||||||||
restricted cash | 3,796,000 | 3,784,000 | 3,772,000 | 3,760,000 | 3,746,000 | 3,731,000 | 3,715,000 | 3,699,000 | 3,683,000 | 3,668,000 | 4,660,000 | 3,660,000 | 3,654,000 | 3,651,000 | 3,651,000 | 3,651,000 | 3,651,000 | 3,651,000 | 3,651,000 | 3,651,000 | 3,650,000 | 3,650,000 | 3,649,000 | 3,647,000 | 3,643,000 | 3,637,000 | 3,631,000 | 3,625,000 | 3,620,000 | 3,616,000 | 3,612,000 | 3,610,000 | 3,608,000 | 3,606,000 | 3,604,000 | 3,601,000 | 1,055,000 | 1,055,000 | 1,055,000 | 1,055,000 | 1,055,000 |
other assets | 22,000 | 728,000 | 448,000 | 55,000 | 196,000 | 900,000 | 868,000 | 156,000 | 155,000 | 1,821,000 | 1,176,000 | 62,000 | 44,000 | 955,000 | 685,000 | 148,000 | 215,000 | 2,298,000 | 1,361,000 | 115,000 | 140,000 | 3,170,000 | 2,487,000 | 10,658,000 | 7,580,000 | 5,019,000 | 2,688,000 | 111,000 | 74,000 | 69,000 | 70,000 | 411,000 | 60,000 | 53,000 | 53,000 | 53,000 | 53,000 | 57,000 | 57,000 | 4,000 | |
total long-term assets | 25,890,000 | 28,799,000 | 30,367,000 | 31,813,000 | 33,989,000 | 36,743,000 | 38,503,000 | 39,576,000 | 41,346,000 | 45,277,000 | 47,679,000 | 47,849,000 | 50,077,000 | 53,205,000 | 42,976,000 | 44,443,000 | 42,525,000 | 46,980,000 | 48,102,000 | 49,196,000 | 51,631,000 | 57,117,000 | 88,781,000 | 98,774,000 | 96,954,000 | 95,956,000 | 115,581,000 | 93,667,000 | 91,416,000 | 86,069,000 | 32,460,000 | 31,355,000 | |||||||||
total assets | 241,378,000 | 252,355,000 | 288,343,000 | 352,207,000 | 358,504,000 | 208,818,000 | 235,270,000 | 274,949,000 | 199,918,000 | 229,985,000 | 267,270,000 | 146,386,000 | 181,511,000 | 213,319,000 | 167,359,000 | 207,007,000 | 200,512,000 | 206,411,000 | 242,647,000 | 279,238,000 | 310,061,000 | 203,951,000 | 238,572,000 | 284,250,000 | 347,212,000 | 385,547,000 | 430,612,000 | 295,940,000 | 324,577,000 | 353,743,000 | 150,421,000 | 181,843,000 | 202,086,000 | 226,432,000 | 151,507,000 | 164,811,000 | 179,973,000 | 190,338,000 | 158,522,000 | 165,424,000 | 70,996,000 |
liabilities, series a preferred shares, and shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||
accounts payable | 14,490,000 | 14,664,000 | 14,358,000 | 16,262,000 | 12,781,000 | 18,149,000 | 11,730,000 | 12,839,000 | 12,608,000 | 12,379,000 | 11,906,000 | 16,915,000 | 15,934,000 | 11,168,000 | 9,853,000 | 7,281,000 | 7,443,000 | 8,655,000 | 13,418,000 | 13,795,000 | 9,699,000 | 13,910,000 | 16,486,000 | 9,073,000 | 20,219,000 | 11,464,000 | 14,577,000 | 13,089,000 | 11,961,000 | 7,151,000 | 8,014,000 | 7,598,000 | 4,705,000 | 7,983,000 | 7,397,000 | 4,943,000 | 3,825,000 | 3,899,000 | 2,437,000 | 2,811,000 | 2,875,000 |
accrued expenses and other current liabilities | 16,487,000 | 13,026,000 | 7,813,000 | 21,081,000 | 14,642,000 | 10,677,000 | 6,621,000 | 16,828,000 | 12,624,000 | 10,429,000 | 7,622,000 | 17,552,000 | 11,056,000 | 11,085,000 | 7,087,000 | 14,861,000 | 11,364,000 | 9,923,000 | 6,661,000 | 11,971,000 | 10,182,000 | 8,220,000 | 10,994,000 | 16,185,000 | 13,738,000 | 11,632,000 | 8,490,000 | 14,736,000 | 9,518,000 | 8,494,000 | 6,461,000 | 8,898,000 | 6,953,000 | 4,589,000 | 3,789,000 | 4,445,000 | 4,833,000 | 2,161,000 | 1,271,000 | 945,000 | 537,000 |
current portion of deferred revenue | 46,525,000 | 51,582,000 | 57,312,000 | 65,972,000 | 135,907,000 | 137,138,000 | 140,586,000 | 150,059,000 | 68,251,000 | 111,133,000 | 106,960,000 | 31,558,000 | 32,341,000 | 37,466,000 | 36,426,000 | 37,098,000 | 8,736,000 | 24,177,000 | 24,763,000 | 91,560,000 | 86,192,000 | 84,849,000 | 88,044,000 | 89,652,000 | 96,322,000 | 97,964,000 | 105,891,000 | 100,945,000 | 103,229,000 | 27,294,000 | 1,275,000 | 2,705,000 | 2,705,000 | 2,705,000 | 2,705,000 | 2,705,000 | 2,705,000 | 2,500,000 | |||
current portion of operating lease liability | 8,394,000 | 8,136,000 | 7,884,000 | 7,638,000 | 7,398,000 | 7,164,000 | 6,936,000 | 6,714,000 | 6,497,000 | 6,285,000 | 6,078,000 | 5,496,000 | 4,928,000 | 4,363,000 | 5,120,000 | 4,961,000 | 4,097,000 | 3,966,000 | 3,838,000 | 3,714,000 | 3,591,000 | 3,473,000 | 3,357,000 | 3,243,000 | 3,132,000 | 3,024,000 | 2,919,000 | ||||||||||||||
total current liabilities | 85,896,000 | 87,408,000 | 87,367,000 | 110,953,000 | 170,728,000 | 173,128,000 | 165,873,000 | 186,440,000 | 99,980,000 | 140,226,000 | 132,566,000 | 71,521,000 | 64,259,000 | 64,082,000 | 58,486,000 | 64,201,000 | 31,640,000 | 46,721,000 | 48,680,000 | 121,040,000 | 109,664,000 | 110,452,000 | 118,881,000 | 118,153,000 | 133,411,000 | 124,084,000 | 131,877,000 | 130,041,000 | 125,795,000 | 43,781,000 | 16,298,000 | 19,621,000 | 15,122,000 | 15,555,000 | 14,070,000 | 12,155,000 | 11,425,000 | 8,647,000 | 3,770,000 | 3,818,000 | 3,474,000 |
long-term liabilities: | |||||||||||||||||||||||||||||||||||||||||
deferred revenue, net of current portion | 11,681,000 | 4,232,000 | 5,584,000 | 6,099,000 | 18,490,000 | 9,582,000 | 12,536,000 | 15,601,000 | 105,380,000 | 104,540,000 | 130,820,000 | 79,774,000 | 80,230,000 | 75,256,000 | 76,567,000 | 77,479,000 | 107,606,000 | 106,088,000 | 108,278,000 | 41,481,000 | 56,288,000 | 61,081,000 | 60,913,000 | 63,466,000 | 59,196,000 | 60,483,000 | 60,184,000 | 68,156,000 | 69,494,000 | 149,921,000 | 5,819,000 | 5,607,000 | 6,283,000 | 6,959,000 | 7,635,000 | 8,311,000 | 8,987,000 | 7,083,000 | |||
operating lease liability, net of current portion | 11,378,000 | 13,575,000 | 15,715,000 | 17,766,000 | 19,772,000 | 21,711,000 | 23,598,000 | 25,404,000 | 27,170,000 | 28,875,000 | 30,534,000 | 32,118,000 | 33,667,000 | 35,160,000 | 23,617,000 | 24,955,000 | 22,477,000 | 23,547,000 | 24,587,000 | 25,591,000 | 26,574,000 | 27,513,000 | 28,425,000 | 29,304,000 | 30,165,000 | 30,985,000 | 31,782,000 | ||||||||||||||
total long-term liabilities | 23,059,000 | 17,807,000 | 21,299,000 | 23,865,000 | 38,262,000 | 31,293,000 | 36,134,000 | 41,005,000 | 132,550,000 | 133,605,000 | 161,544,000 | 112,082,000 | 113,897,000 | 110,416,000 | 101,052,000 | 102,434,000 | 131,097,000 | 129,974,000 | 133,272,000 | 67,546,000 | 84,282,000 | 90,114,000 | 90,959,000 | 94,491,000 | 91,154,000 | 93,365,000 | 94,005,000 | 84,677,000 | 84,302,000 | 162,792,000 | 16,200,000 | 14,534,000 | 13,234,000 | 14,091,000 | 12,476,000 | 9,919,000 | 9,540,000 | 7,539,000 | 357,000 | 241,000 | 125,000 |
total liabilities | 108,955,000 | 105,215,000 | 108,666,000 | 134,818,000 | 208,990,000 | 204,421,000 | 202,007,000 | 227,445,000 | 232,530,000 | 273,831,000 | 294,110,000 | 183,603,000 | 178,156,000 | 174,498,000 | 159,538,000 | 166,635,000 | 162,737,000 | 176,695,000 | 181,952,000 | 188,586,000 | 193,946,000 | 200,566,000 | 209,840,000 | 212,644,000 | 224,565,000 | 217,449,000 | 225,882,000 | 214,718,000 | 210,097,000 | 206,573,000 | 32,498,000 | 34,155,000 | 28,356,000 | 29,646,000 | 26,546,000 | 22,074,000 | 20,965,000 | 16,186,000 | 4,127,000 | 4,059,000 | 3,599,000 |
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at september 30, 2025 and december 31, 2024 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
shareholders’ equity: | |||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 160,288,481 and 153,037,286 shares issued and outstanding at september 30, 2025 and december 31, 2024, respectively | 1,223,721,000 | ||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 174,075,000 | 167,603,000 | 161,407,000 | 156,454,000 | 153,196,000 | 135,603,000 | 132,118,000 | 129,237,000 | 126,885,000 | 124,601,000 | 122,192,000 | 119,442,000 | 116,535,000 | 113,169,000 | 91,951,000 | 87,980,000 | 84,254,000 | 78,358,000 | 75,636,000 | 71,573,000 | 68,354,000 | 65,070,000 | 61,276,000 | 57,277,000 | 52,290,000 | 47,270,000 | 42,113,000 | 37,768,000 | 33,757,000 | 30,147,000 | 26,602,000 | 22,172,000 | 18,995,000 | 15,996,000 | 13,028,000 | 10,029,000 | 7,568,000 | 5,318,000 | 4,048,000 | 3,182,000 | 2,368,000 |
accumulated other comprehensive loss | -190,000 | -161,000 | -204,000 | -262,000 | -159,000 | -279,000 | -198,000 | -124,000 | -182,000 | -150,000 | -272,000 | -273,000 | -276,000 | ||||||||||||||||||||||||||||
accumulated deficit | -1,273,057,000 | -1,219,205,000 | -1,168,736,000 | -1,121,858,000 | -1,151,111,000 | -1,089,331,000 | -1,056,408,000 | -1,024,850,000 | -1,008,594,000 | -1,015,846,000 | -994,742,000 | -967,337,000 | -923,628,000 | -884,624,000 | -843,328,000 | -805,514,000 | -770,729,000 | -764,499,000 | -725,733,000 | -683,269,000 | -654,480,000 | -621,380,000 | -580,852,000 | -533,359,000 | -476,589,000 | -425,863,000 | -383,921,000 | -339,721,000 | -301,834,000 | -264,203,000 | -228,309,000 | -192,512,000 | -162,301,000 | -136,166,000 | -111,473,000 | -90,477,000 | -72,023,000 | -54,488,000 | -42,923,000 | -35,076,000 | -27,977,000 |
total shareholders’ equity | 124,549,000 | 139,266,000 | 171,803,000 | 209,515,000 | 141,640,000 | -3,477,000 | 25,389,000 | 39,630,000 | -34,714,000 | -45,091,000 | -4,519,000 | 30,947,000 | -53,000 | 32,498,000 | 29,901,000 | 21,842,000 | 52,821,000 | 82,778,000 | 108,241,000 | -4,489,000 | 20,858,000 | 63,732,000 | 114,773,000 | 160,224,000 | 196,856,000 | 73,348,000 | 106,606,000 | 139,296,000 | 110,049,000 | 139,814,000 | 165,856,000 | 188,912,000 | 117,087,000 | 134,863,000 | 151,134,000 | 166,278,000 | 146,521,000 | 153,491,000 | |||
total liabilities, series a preferred shares, and shareholders’ equity | 241,378,000 | 252,355,000 | 288,343,000 | 358,504,000 | 208,818,000 | 235,270,000 | 165,424,000 | ||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at june 30, 2025 and december 31, 2024 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 155,673,292 and 153,037,286 shares issued and outstanding at june 30, 2025 and december 31, 2024, respectively | 1,191,029,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at march 31, 2025 and december 31, 2024 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 154,093,313 and 153,037,286 shares issued and outstanding at march 31, 2025 and december 31, 2024, respectively | 1,179,336,000 | ||||||||||||||||||||||||||||||||||||||||
liabilities, series a preferred shares and shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at december 31, 2024 and 2023 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 153,037,286 and 119,162,234 shares issued and outstanding at december 31, 2024 and 2023, respectively | 1,175,181,000 | ||||||||||||||||||||||||||||||||||||||||
total liabilities, series a preferred shares and shareholders’ equity | 352,207,000 | 274,949,000 | 267,270,000 | 146,386,000 | 181,511,000 | 213,319,000 | 167,359,000 | 207,007,000 | 200,512,000 | 206,411,000 | 242,647,000 | 279,238,000 | 310,061,000 | 203,951,000 | 238,572,000 | 284,250,000 | 347,212,000 | 385,547,000 | 430,612,000 | 295,940,000 | 324,577,000 | 353,743,000 | 150,421,000 | 181,843,000 | 202,086,000 | 226,432,000 | 151,507,000 | 164,811,000 | 179,973,000 | 190,338,000 | 158,522,000 | ||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at september 30, 2024 and december 31, 2023 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 148,392,939 and 119,162,234 shares issued and outstanding at september 30, 2024 and december 31, 2023, respectively | 1,139,714,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at june 30, 2024 and december 31, 2023 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 122,479,289 and 119,162,234 shares issued and outstanding at june 30, 2024 and december 31, 2023, respectively | 950,530,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at march 31, 2024 and december 31, 2023 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 122,321,384 and 119,162,234 shares issued and outstanding at march 31, 2024 and december 31, 2023, respectively | 949,877,000 | ||||||||||||||||||||||||||||||||||||||||
other liabilities | 190,000 | 190,000 | 190,000 | 868,000 | 1,014,000 | 339,000 | 407,000 | 474,000 | 1,420,000 | 1,520,000 | 1,621,000 | 1,721,000 | 1,793,000 | 1,897,000 | 2,039,000 | 2,142,000 | 1,495,000 | 1,533,000 | 1,605,000 | 1,619,000 | 1,021,000 | 2,071,000 | 2,055,000 | 1,592,000 | 522,000 | 409,000 | 295,000 | 163,000 | 31,000 | ||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at december 31, 2023 and 2022 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 119,162,234 and 86,924,643 shares issued and outstanding at december 31, 2023 and 2022, respectively | 935,367,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at september 30, 2023 and december 31, 2022 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 99,011,901 and 86,924,643 shares issued and outstanding at september 30, 2023 and december 31, 2022, respectively | 841,405,000 | ||||||||||||||||||||||||||||||||||||||||
total shareholders’ deficit | -40,486,000 | -51,720,000 | |||||||||||||||||||||||||||||||||||||||
total liabilities, series a preferred shares and shareholders’ deficit | 199,918,000 | 229,985,000 | |||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at june 30, 2023 and december 31, 2022 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 98,566,816 and 86,924,643 shares issued and outstanding at june 30, 2023 and december 31, 2022, respectively | 839,675,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at march 31, 2023 and december 31, 2022 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 98,104,844 and 86,924,643 shares issued and outstanding at march 31, 2023 and december 31, 2022, respectively | 837,886,000 | ||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -50,000 | -29,000 | -123,000 | -47,000 | 95,000 | 181,000 | 258,000 | 269,000 | 269,000 | 389,000 | 301,000 | 278,000 | 273,000 | 267,000 | 282,000 | 280,000 | 250,000 | 153,000 | 181,000 | 201,000 | 165,000 | 116,000 | -291,000 | 84,000 | 76,000 | 52,000 | 41,000 | 43,000 | |||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at december 31, 2022 and 2021 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 86,924,643 and 59,841,116 shares issued and outstanding at december 31, 2022 and 2021, respectively | 802,833,000 | ||||||||||||||||||||||||||||||||||||||||
short-term investments | 25,044,000 | 25,000,000 | 50,000,000 | ||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at september 30, 2022 and december 31, 2021 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 86,841,523 and 59,841,116 shares issued and outstanding at september 30, 2022 and december 31, 2021, respectively | 802,697,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at june 30, 2022 and december 31, 2021 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 86,724,658 and 59,841,116 shares issued and outstanding at june 30, 2022 and december 31, 2021, respectively | 802,449,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at march 31, 2022 and december 31, 2021 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 60,859,968 and 59,841,116 shares issued and outstanding at march 31, 2022 and december 31, 2021, respectively | 751,229,000 | ||||||||||||||||||||||||||||||||||||||||
current portion of accounts receivable | 30,000,000 | 30,000,000 | 30,000,000 | 30,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 15,000,000 | ||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at december 31, 2021 and 2020 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 59,841,116 and 48,778,678 shares issued and outstanding at december 31, 2021 and 2020, respectively | 749,851,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at september 30, 2021 and december 31, 2020 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 51,998,032 and 48,778,678 shares issued and outstanding at september 30, 2021 and december 31, 2020, respectively | 716,118,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at june 30, 2021 and december 31, 2020 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 50,576,466 and 48,778,678 shares issued and outstanding at june 30, 2021 and december 31, 2020, respectively | 707,714,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at march 31, 2021 and december 31, 2020 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 49,854,651 and 48,778,678 shares issued and outstanding at march 31, 2021 and december 31, 2020, respectively | 702,649,000 | ||||||||||||||||||||||||||||||||||||||||
accounts receivable, net of current portion | 30,000,000 | 30,000,000 | 30,000,000 | 30,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | |||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at december 31, 2020 and 2019 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 48,778,678 and 34,340,690 shares issued and outstanding at december 31, 2020 and 2019, respectively | 694,085,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at september 30, 2020 and december 31, 2019 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 48,769,049 and 34,340,690 shares issued and outstanding at september 30, 2020 and december 31, 2019, respectively | 694,066,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at june 30, 2020 and december 31, 2019 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 35,732,154 and 34,340,690 shares issued and outstanding at june 30, 2020 and december 31, 2019, respectively | 551,543,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at march 31, 2020 and december 31, 2019 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 34,601,582 and 34,340,690 shares issued and outstanding at march 31, 2020 and december 31, 2019, respectively | 540,161,000 | ||||||||||||||||||||||||||||||||||||||||
current portion of deferred rent | 115,000 | 90,000 | 80,000 | 70,000 | 60,000 | 50,000 | |||||||||||||||||||||||||||||||||||
current portion of lease incentive obligation | 1,156,000 | 997,000 | 762,000 | 478,000 | 344,000 | 678,000 | 231,000 | 117,000 | |||||||||||||||||||||||||||||||||
deferred rent, net of current portion | 5,132,000 | 5,084,000 | 4,864,000 | 4,591,000 | 4,214,000 | 3,837,000 | |||||||||||||||||||||||||||||||||||
lease incentive obligation, net of current portion | 9,247,000 | 8,229,000 | 6,474,000 | 4,185,000 | 3,094,000 | 2,093,000 | 2,197,000 | 1,075,000 | |||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at december 31, 2019 and 2018 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 34,340,690 and 29,472,197 shares issued and outstanding at december 31, 2019 and 2018, respectively | 539,547,000 | ||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 21,249,000 | 16,685,000 | 17,464,000 | 17,454,000 | 12,672,000 | 11,243,000 | 7,470,000 | 7,985,000 | 5,370,000 | 3,830,000 | 3,296,000 | 1,483,000 | 625,000 | 2,176,000 | 580,000 | 146,000 | 147,000 | ||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at september 30, 2019 and december 31, 2018 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 34,284,217 and 29,472,197 shares issued and outstanding at september 30, 2019 and december 31, 2018, respectively | 538,790,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at june 30, 2019 and december 31, 2018 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 34,266,260 and 29,472,197 shares issued and outstanding at june 30, 2019 and december 31, 2018, respectively | 538,537,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at march 31, 2019 and december 31, 2018 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 34,255,406 and 29,472,197 shares issued and outstanding at march 31, 2019 and december 31, 2018, respectively | 538,414,000 | ||||||||||||||||||||||||||||||||||||||||
current portion of capital lease obligation | 16,000 | 31,000 | 47,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | |||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at december 31, 2018 and 2017 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 29,472,197 and 27,829,079 shares issued and outstanding at december 31, 2018 and 2017, respectively | 375,148,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at september 30, 2018 and december 31, 2017 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 29,426,176 and 27,829,079 shares issued and outstanding at september 30, 2018 and december 31, 2017, respectively | 374,502,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at june 30, 2018 and december 31, 2017 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 29,293,350 and 27,829,079 shares issued and outstanding at june 30, 2018 and december 31, 2017, respectively | 373,151,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at march 31, 2018 and december 31, 2017 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 27,993,337 and 27,829,079 shares issued and outstanding at march 31, 2018 and december 31, 2017, respectively | 311,591,000 | ||||||||||||||||||||||||||||||||||||||||
deferred tax assets | 214,000 | 23,000 | 18,000 | 64,000 | |||||||||||||||||||||||||||||||||||||
capital lease obligation, net of current portion | 16,000 | 31,000 | 47,000 | 62,000 | 78,000 | 94,000 | |||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding | 7,874,000 | 7,874,000 | 7,874,000 | 7,874,000 | 7,874,000 | ||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 27,829,079 and 23,502,169 shares issued and outstanding at december 31, 2017 and 2016, respectively | 310,038,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at september 30, 2017 and december 31, 2016 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 27,767,905 and 23,502,169 shares issued and outstanding at september 30, 2017 and december 31, 2016, respectively | 309,434,000 | ||||||||||||||||||||||||||||||||||||||||
deferred rent | 2,864,000 | 1,711,000 | |||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at june 30, 2017 and december 31, 2016 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 27,731,412 and 23,502,169 shares issued and outstanding at june 30, 2017 and december 31, 2016, respectively | 309,355,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at march 31, 2017 and december 31, 2016 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 23,551,069 and 23,502,169 shares issued and outstanding at march 31, 2017 and december 31, 2016, respectively | 215,808,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 23,502,169 and 21,551,423 shares issued and outstanding at december 31, 2016 and 2015, respectively | 215,602,000 | ||||||||||||||||||||||||||||||||||||||||
deferred tax liabilities | 25,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 23,474,369 and 21,551,423 shares issued and outstanding at september 30, 2016 and december 31, 2015, respectively | 215,505,000 | ||||||||||||||||||||||||||||||||||||||||
cash | 181,765,000 | 153,397,000 | 161,220,000 | 66,040,000 | |||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 23,432,923 and 21,551,423 shares issued and outstanding at june 30, 2016 and december 31, 2015, respectively | 215,372,000 | ||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 21,551,423 shares issued and outstanding | 185,344,000 | ||||||||||||||||||||||||||||||||||||||||
deferred offering costs | 1,736,000 | ||||||||||||||||||||||||||||||||||||||||
deferred revenue | |||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at december 31, 2015 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at december 31, 2014 | |||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 21,551,423 and 4,263,472 shares issued and outstanding at december 31, 2015 and 2014, respectively | 185,344,000 | ||||||||||||||||||||||||||||||||||||||||
liabilities, series a and b preferred shares and shareholders’ (deficit) equity | |||||||||||||||||||||||||||||||||||||||||
series a preferred shares, no par value; 3,901,348 shares issued and outstanding at september 30, 2015 | 7,874,000 | ||||||||||||||||||||||||||||||||||||||||
series b preferred shares, no par value, 5,334,892 and no shares issued and outstanding at september 30, 2015 and december 31, 2014, respectively | 62,643,000 | ||||||||||||||||||||||||||||||||||||||||
shareholders’ (deficit) equity: | |||||||||||||||||||||||||||||||||||||||||
ordinary shares, no par value; 9,223,405 and 4,263,472 shares issued and outstanding at september 30, 2015 and december 31, 2014, respectively | 22,446,000 | ||||||||||||||||||||||||||||||||||||||||
total shareholders’ (deficit) equity | -3,120,000 | ||||||||||||||||||||||||||||||||||||||||
total liabilities, series a and b preferred shares, and shareholders’ (deficit) equity | 70,996,000 | ||||||||||||||||||||||||||||||||||||||||
revenue | |||||||||||||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||
research and development | 2,132,000 | ||||||||||||||||||||||||||||||||||||||||
general and administrative | 2,858,000 | ||||||||||||||||||||||||||||||||||||||||
total operating expenses | 4,990,000 | ||||||||||||||||||||||||||||||||||||||||
income from operations | -4,990,000 | ||||||||||||||||||||||||||||||||||||||||
other income: | |||||||||||||||||||||||||||||||||||||||||
interest income | 25,000 | ||||||||||||||||||||||||||||||||||||||||
other | 112,000 | ||||||||||||||||||||||||||||||||||||||||
total other income | 137,000 | ||||||||||||||||||||||||||||||||||||||||
income before income tax provision | -4,853,000 | ||||||||||||||||||||||||||||||||||||||||
income tax provision | -83,000 | ||||||||||||||||||||||||||||||||||||||||
net income | -4,936,000 | ||||||||||||||||||||||||||||||||||||||||
net income per share | -540 | ||||||||||||||||||||||||||||||||||||||||
weighted-average ordinary shares used in computing net income per share attributable to ordinary shareholders—basic and diluted | 9,223,405,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||
net loss | -53,852,000 | -50,469,000 | -46,878,000 | 29,253,000 | -61,780,000 | -32,923,000 | -31,558,000 | -16,256,000 | 7,252,000 | -21,104,000 | -27,405,000 | -43,709,000 | -39,004,000 | -41,296,000 | -37,814,000 | -34,785,000 | -6,230,000 | -38,766,000 | -42,464,000 | -33,100,000 | -40,528,000 | -47,493,000 | -50,726,000 | -41,942,000 | -44,200,000 | -37,887,000 | -37,631,000 | -35,894,000 | -35,241,000 | -30,211,000 | -26,135,000 | -24,693,000 | -20,996,000 | -18,454,000 | -17,535,000 | -11,565,000 | -7,847,000 | -7,099,000 | ||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||
amortization of right-of-use assets | 1,374,000 | 1,331,000 | 1,289,000 | 1,249,000 | 1,210,000 | 1,173,000 | 1,135,000 | 1,101,000 | 1,067,000 | 1,033,000 | 1,005,000 | 983,000 | 964,000 | 809,000 | 784,000 | 759,000 | 550,000 | 531,000 | 512,000 | 493,000 | 476,000 | 458,000 | 442,000 | 426,000 | 411,000 | 395,000 | 381,000 | |||||||||||||
depreciation of property and equipment | 856,000 | 865,000 | 875,000 | 907,000 | 948,000 | 999,000 | 1,042,000 | 1,081,000 | 1,197,000 | 1,289,000 | 1,433,000 | 1,512,000 | 1,637,000 | 1,695,000 | 1,730,000 | 1,779,000 | 1,847,000 | 1,909,000 | 1,948,000 | 2,017,000 | 2,034,000 | 2,024,000 | 2,039,000 | 2,004,000 | 1,947,000 | 1,854,000 | 1,783,000 | 1,714,000 | 1,458,000 | 1,234,000 | 1,175,000 | 595,000 | 356,000 | 315,000 | ||||||
share-based compensation expense | 6,472,000 | 6,196,000 | 4,953,000 | 3,244,000 | 3,531,000 | 3,485,000 | 2,881,000 | 2,352,000 | 2,284,000 | 2,409,000 | 2,750,000 | 2,907,000 | 3,366,000 | 6,950,000 | 3,971,000 | 3,726,000 | 5,896,000 | 2,722,000 | 4,063,000 | 3,219,000 | 3,284,000 | 3,794,000 | 3,999,000 | 4,987,000 | 5,020,000 | 5,157,000 | 4,345,000 | 4,011,000 | 3,610,000 | 3,545,000 | 4,430,000 | 3,177,000 | 3,000,000 | 2,967,000 | 2,999,000 | 2,528,000 | 2,183,000 | 1,270,000 | 866,000 | 814,000 |
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||
accounts receivable | -8,383,000 | -1,617,000 | 1,422,000 | -1,422,000 | 1,290,000 | -1,290,000 | 21,086,000 | -14,086,000 | 22,500,000 | -22,500,000 | 0 | 0 | 0 | 20,000,000 | 0 | 0 | 0 | 5,000,000 | 0 | |||||||||||||||||||||
prepaid expenses | 47,000 | 1,362,000 | 1,482,000 | 1,028,000 | 1,575,000 | -1,008,000 | -1,227,000 | -2,398,000 | 1,498,000 | 219,000 | -1,299,000 | -513,000 | -2,023,000 | 1,544,000 | -356,000 | 1,043,000 | 1,561,000 | 1,242,000 | 4,000 | -2,468,000 | -1,514,000 | 3,547,000 | -373,000 | |||||||||||||||||
other assets | 4,847,000 | -199,000 | 118,000 | -4,214,000 | 2,389,000 | -6,000 | -1,394,000 | 91,000 | 272,000 | -569,000 | -1,804,000 | -109,000 | 5,449,000 | -1,095,000 | -851,000 | -1,385,000 | 4,522,000 | -1,760,000 | -1,715,000 | -985,000 | 15,257,000 | 1,832,000 | -1,983,000 | |||||||||||||||||
accounts payable | 59,000 | 276,000 | -2,052,000 | 3,460,000 | -5,078,000 | 6,107,000 | -1,068,000 | 192,000 | 503,000 | 218,000 | -4,674,000 | 1,011,000 | 5,073,000 | 774,000 | 2,490,000 | -232,000 | -1,084,000 | -4,785,000 | -466,000 | 4,555,000 | -4,200,000 | -2,574,000 | 7,336,000 | -10,968,000 | 8,431,000 | -1,743,000 | 783,000 | 2,135,000 | 3,113,000 | -702,000 | 390,000 | 3,268,000 | -1,061,000 | 668,000 | 1,017,000 | 1,470,000 | 716,000 | 1,479,000 | -296,000 | -816,000 |
accrued expenses and other current liabilities | 3,461,000 | 5,213,000 | -13,268,000 | 6,939,000 | 3,465,000 | 4,056,000 | -10,207,000 | 4,204,000 | 2,195,000 | 2,807,000 | -9,930,000 | 6,496,000 | -29,000 | 4,156,000 | -7,932,000 | 3,497,000 | 1,441,000 | 3,262,000 | -5,310,000 | 1,789,000 | 1,962,000 | -2,774,000 | -5,191,000 | 2,446,000 | 2,106,000 | 3,363,000 | -6,467,000 | 5,217,000 | 1,416,000 | 1,772,000 | -2,541,000 | 2,652,000 | 1,734,000 | 701,000 | -537,000 | -188,000 | 1,276,000 | 879,000 | 329,000 | 340,000 |
deferred revenue | 2,392,000 | -7,082,000 | -9,175,000 | -82,326,000 | 7,677,000 | -6,402,000 | -12,538,000 | -7,971,000 | -42,042,000 | -22,107,000 | 126,448,000 | -1,239,000 | -151,000 | -271,000 | -1,584,000 | -1,765,000 | -13,923,000 | -9,439,000 | -3,450,000 | -3,027,000 | -4,161,000 | -2,400,000 | -2,929,000 | -7,628,000 | -3,026,000 | -3,622,000 | -4,492,000 | 170,121,000 | -1,422,000 | -676,000 | -676,000 | -676,000 | -676,000 | -677,000 | 2,109,000 | 0 | ||||
operating lease liabilities | -1,939,000 | -1,888,000 | -1,805,000 | -1,766,000 | -1,705,000 | -1,659,000 | -1,584,000 | -1,549,000 | -1,493,000 | -1,452,000 | -1,002,000 | -981,000 | -928,000 | -1,220,000 | -1,179,000 | -1,156,000 | -939,000 | -912,000 | -880,000 | -861,000 | -821,000 | -796,000 | -765,000 | -750,000 | -712,000 | -691,000 | -663,000 | |||||||||||||
net cash from operating activities | -44,666,000 | -46,012,000 | -63,039,000 | -43,648,000 | -46,478,000 | -27,468,000 | -33,432,000 | -33,239,000 | -34,457,000 | -37,257,000 | 85,522,000 | -33,440,000 | -25,646,000 | -28,822,000 | -39,873,000 | -7,033,000 | -28,184,000 | -9,401,000 | -44,375,000 | -31,415,000 | -20,172,000 | -38,145,000 | -26,250,000 | -61,240,000 | -43,681,000 | -32,929,000 | -50,381,000 | -32,820,000 | -29,010,000 | 71,394,000 | -32,426,000 | -22,754,000 | -23,411,000 | -20,088,000 | -17,418,000 | -13,294,000 | -11,832,000 | 390,000 | -7,136,000 | -6,668,000 |
capital expenditures | -248,000 | -306,000 | -165,000 | -86,000 | -383,000 | -52,000 | -417,000 | -356,000 | -198,000 | -72,000 | -489,000 | -204,000 | -457,000 | -492,000 | -208,000 | -15,000 | -98,000 | -339,000 | -108,000 | -557,000 | -65,000 | -136,000 | -580,000 | 0 | -465,000 | -1,599,000 | -508,000 | 0 | -3,389,000 | -1,922,000 | -1,164,000 | -4,079,000 | -5,606,000 | -5,567,000 | -3,635,000 | -2,729,000 | -1,275,000 | 0 | -685,000 | -970,000 |
free cash flows | -44,914,000 | -46,318,000 | -63,204,000 | -43,734,000 | -46,861,000 | -27,520,000 | -33,849,000 | -33,595,000 | -34,655,000 | -37,329,000 | 85,033,000 | -33,644,000 | -26,103,000 | -29,314,000 | -40,081,000 | -7,048,000 | -28,282,000 | -9,740,000 | -44,483,000 | -31,972,000 | -20,237,000 | -38,281,000 | -26,830,000 | -61,240,000 | -44,146,000 | -34,528,000 | -50,889,000 | -32,820,000 | -32,399,000 | 69,472,000 | -33,590,000 | -26,833,000 | -29,017,000 | -25,655,000 | -21,053,000 | -16,023,000 | -13,107,000 | 390,000 | -7,821,000 | -7,638,000 |
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -248,000 | -306,000 | -165,000 | -86,000 | -383,000 | -52,000 | -417,000 | -356,000 | -198,000 | -72,000 | -489,000 | -204,000 | -457,000 | -492,000 | -208,000 | -15,000 | -98,000 | -339,000 | -108,000 | -557,000 | -65,000 | -136,000 | -580,000 | -465,000 | -1,599,000 | -508,000 | -3,389,000 | -1,922,000 | -1,164,000 | -4,079,000 | -5,606,000 | -5,567,000 | -3,635,000 | -2,729,000 | -1,275,000 | |||||
net cash from investing activities | -248,000 | -306,000 | -165,000 | -86,000 | -383,000 | -52,000 | -417,000 | -356,000 | -198,000 | -72,000 | -489,000 | 24,840,000 | -501,000 | 24,614,000 | -50,208,000 | -15,000 | -98,000 | -339,000 | -108,000 | -557,000 | -65,000 | -136,000 | -580,000 | -1,346,000 | -465,000 | -1,599,000 | -508,000 | -3,463,000 | -3,389,000 | -1,922,000 | -1,164,000 | -4,081,000 | -5,608,000 | -5,569,000 | -3,638,000 | -5,328,000 | -1,275,000 | -874,000 | -685,000 | -970,000 |
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of ordinary shares, net of offering costs | 0 | 14,038,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of pre-funded warrants, net of offering costs | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of ordinary shares pursuant to the “at-the-market” equity program, net of offering costs | 30,212,000 | 11,099,000 | 1,262,000 | |||||||||||||||||||||||||||||||||||||
proceeds from the exercise of share options | 2,041,000 | 594,000 | 2,451,000 | 2,060,000 | 690,000 | 106,000 | 123,000 | 388,000 | 35,000 | 85,000 | 1,000 | 136,000 | 50,000 | 0 | 37,000 | 0 | 50,000 | 0 | 200,000 | 19,000 | 702,000 | 10,000 | 10,000 | 757,000 | 253,000 | 116,000 | 1,481,000 | 646,000 | 1,351,000 | 1,560,000 | 1,553,000 | 604,000 | 80,000 | 37,000 | 206,000 | 97,000 | ||||
proceeds from the espp | 439,000 | 0 | 442,000 | 0 | 310,000 | 0 | 349,000 | 0 | 319,000 | 0 | 429,000 | 0 | 198,000 | 0 | 174,000 | |||||||||||||||||||||||||
net cash from financing activities | 32,692,000 | 11,693,000 | 4,155,000 | 34,981,000 | 203,746,000 | 653,000 | 14,510,000 | 93,962,000 | 1,670,000 | 1,849,000 | 35,053,000 | 55,000 | 17,000 | 65,800,000 | 1,316,000 | 33,793,000 | 8,349,000 | 5,045,000 | 8,641,000 | 19,000 | 142,523,000 | 11,382,000 | 614,000 | 757,000 | 253,000 | -157,000 | 163,546,000 | 646,000 | 1,351,000 | 61,560,000 | 1,537,000 | 589,000 | 59,000 | 93,536,000 | 190,000 | 15,000 | 184,000 | 28,938,000 | -16,000 | 102,736,000 |
effect of foreign exchange rates on cash, cash equivalents, and restricted cash | -29,000 | 43,000 | 58,000 | 120,000 | -81,000 | -74,000 | ||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | 157,005,000 | -26,948,000 | -19,413,000 | |||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, beginning of period | 0 | 0 | 305,838,000 | 0 | 0 | 204,050,000 | ||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash, end of period | -12,251,000 | -34,582,000 | 246,847,000 | 157,005,000 | -26,948,000 | 184,637,000 | ||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | -34,582,000 | -58,991,000 | ||||||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment | 41,000 | 13,000 | ||||||||||||||||||||||||||||||||||||||
other non-current liabilities | 0 | 868,000 | -1,014,000 | 675,000 | -68,000 | -67,000 | -946,000 | -100,000 | -101,000 | -100,000 | -72,000 | -104,000 | -142,000 | -103,000 | 647,000 | -38,000 | -72,000 | -14,000 | 598,000 | -1,049,000 | 15,000 | 1,259,000 | 877,000 | -4,000 | -4,000 | -5,000 | ||||||||||||||
proceeds from the sale of property and equipment | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
purchase of short-term investments | 0 | -25,044,000 | 0 | -50,000,000 | ||||||||||||||||||||||||||||||||||||
proceeds from the maturity of short-term investments | 25,044,000 | 25,000,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of ordinary shares as a part of the june 2022 offering, net of offering costs | ||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of ordinary shares as a part of the december 2023 offering, net of offering costs | 0 | |||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of ordinary shares as a part of the september 2024 offering, net of offering costs | 27,858,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance pre-funded warrants as a part of the june 2022 offering, net of offering costs | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance pre-funded warrants as a part of the, september 2024 offering, net of offering costs | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of ordinary shares pursuant to the gsk collaboration agreement | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of ordinary shares pursuant to the at-the-market equity program | 1,105,000 | 33,793,000 | 8,027,000 | 5,045,000 | 8,105,000 | 0 | 47,906,000 | 11,372,000 | 604,000 | |||||||||||||||||||||||||||||||
effect of foreign exchange rates on cash | 285,000 | 30,000 | 31,000 | 57,000 | -115,000 | 173,000 | -86,000 | 14,000 | 82,000 | |||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 60,425,000 | -33,017,000 | -35,580,000 | 120,065,000 | 26,668,000 | -31,865,000 | 122,309,000 | -26,894,000 | -26,210,000 | -61,844,000 | -43,891,000 | -34,655,000 | 112,754,000 | -35,665,000 | -30,938,000 | |||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 0 | 0 | 92,157,000 | 0 | 0 | 0 | 154,215,000 | 0 | 0 | 0 | 188,148,000 | 0 | 0 | 0 | 150,808,000 | 0 | 0 | 0 | 178,444,000 | 0 | 0 | 0 | 146,113,000 | ||||||||||||||||
cash, cash equivalents and restricted cash, end of period | 60,425,000 | -33,017,000 | -35,580,000 | 212,222,000 | -8,451,000 | -26,206,000 | 61,450,000 | 65,364,000 | 26,668,000 | -19,944,000 | -4,695,000 | 152,186,000 | -31,865,000 | 122,309,000 | -26,894,000 | 124,598,000 | -61,844,000 | -43,891,000 | -34,655,000 | 291,198,000 | -35,665,000 | -30,938,000 | 130,944,000 | 114,103,000 | ||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||
offering costs in accounts payable at period end | ||||||||||||||||||||||||||||||||||||||||
increase in operating lease right-of-use assets and lease liabilities related to new lease | ||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of pre-funded warrants as a part of the september 2024 offering, net of offering costs | ||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of ordinary shares pursuant to the gsk collaboration agreement | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of ordinary share pursuant to the “at-the-market” equity program, net of offering costs | ||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||||||||
offering costs related to the september 2024 offering in accrued expenses at period end | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of ordinary share pursuant to the at-the-market equity program, net of offering costs | ||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of ordinary shares, net of offering costs | 58,951,000 | 0 | -15,000 | -229,000 | 0 | 0 | 0 | -273,000 | 162,065,000 | 0 | 0 | 0 | -5,000 | 0 | 0 | |||||||||||||||||||||||||
proceeds from issuance pre-funded warrants, net of offering costs | -4,000 | -64,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from the sale property and equipment | ||||||||||||||||||||||||||||||||||||||||
proceeds from maturity of short-term investments | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of pre-funded warrants, net of offering costs | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of ordinary shares pursuant to the at-the-market equity program, net of offering costs | 1,316,000 | 62,000 | ||||||||||||||||||||||||||||||||||||||
effect of foreign exchange rates on cash, cash equivalents and restricted cash | -32,000 | -100,000 | -21,000 | -76,000 | -142,000 | -86,000 | -11,000 | 0 | -120,000 | 23,000 | 5,000 | 6,000 | 2,000 | 30,000 | 97,000 | 110,000 | -88,000 | 43,000 | ||||||||||||||||||||||
increase in operating lease right-of-use assets and lease liabilities related to lease extension | 0 | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of ordinary shares | 34,623,000 | |||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -8,451,000 | -26,206,000 | 61,450,000 | -88,851,000 | -4,695,000 | -35,962,000 | -32,010,000 | |||||||||||||||||||||||||||||||||
at-the-market offering costs in accounts payable at period end | -20,000 | 77,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from the employee share purchase plan | 272,000 | 0 | 336,000 | |||||||||||||||||||||||||||||||||||||
net income | ||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||
proceeds from the employee share purchase program | 0 | |||||||||||||||||||||||||||||||||||||||
deferred follow-on offering costs in accounts payable and accrued expenses at period end | 280,000 | |||||||||||||||||||||||||||||||||||||||
amortization of lease incentive obligation | -289,000 | -232,000 | -162,000 | -107,000 | -77,000 | -65,000 | -49,000 | -17,000 | ||||||||||||||||||||||||||||||||
net income on disposal of property and equipment | ||||||||||||||||||||||||||||||||||||||||
deferred rent | 73,000 | 230,000 | 283,000 | 387,000 | 387,000 | 1,023,000 | 1,153,000 | 1,031,000 | 194,000 | 117,000 | 118,000 | 136,000 | 92,000 | |||||||||||||||||||||||||||
deferred income taxes | 0 | -742,000 | 135,000 | 48,000 | -5,000 | -146,000 | ||||||||||||||||||||||||||||||||||
purchases of property and equipment, net of tenant improvement allowances | ||||||||||||||||||||||||||||||||||||||||
payments on capital lease obligation | 0 | 0 | 0 | -16,000 | -15,000 | -16,000 | -15,000 | -16,000 | -15,000 | -16,000 | -15,000 | -16,000 | -14,000 | |||||||||||||||||||||||||||
net loss on disposal of property and equipment | 0 | |||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -4,564,000 | 779,000 | -637,000 | -4,782,000 | -1,429,000 | -4,773,000 | 515,000 | -2,615,000 | -1,544,000 | -530,000 | -1,813,000 | -871,000 | 1,603,000 | -1,655,000 | -414,000 | -23,000 | ||||||||||||||||||||||||
other non-current assets | -2,561,000 | -2,331,000 | -2,577,000 | -5,000 | 1,000 | -11,000 | -351,000 | -53,000 | ||||||||||||||||||||||||||||||||
tax benefit related to share-based compensation | -243,000 | |||||||||||||||||||||||||||||||||||||||
costs associated with initial public offering | 0 | |||||||||||||||||||||||||||||||||||||||
cash paid for taxes, net of refunds | 16,000 | 108,000 | 314,000 | |||||||||||||||||||||||||||||||||||||
property and equipment purchases in accounts payable and accrued expenses at period end | 1,298,000 | 86,000 | 469,000 | -1,080,000 | -1,568,000 | 11,000 | 2,976,000 | 58,000 | ||||||||||||||||||||||||||||||||
tenant improvements paid for by the landlord during the period | 1,499,000 | 433,000 | 800,000 | 0 | ||||||||||||||||||||||||||||||||||||
tenant improvements to be reimbursed by the landlord | 628,000 | 2,395,000 | 1,279,000 | |||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 259,000 | 188,000 | 184,000 | 153,000 | 132,000 | |||||||||||||||||||||||||||||||||||
increase in restricted cash | -2,000 | -2,000 | -2,000 | -3,000 | 0 | |||||||||||||||||||||||||||||||||||
proceeds from government grant reimbursements for property and equipment | 0 | |||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering, net of offering costs and underwriter commissions | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of series b preferred shares, net of offering costs | -111,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from government grant | 0 | |||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -25,961,000 | -28,930,000 | 67,910,000 | -20,809,000 | -18,722,000 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 150,293,000 | 0 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -25,961,000 | -28,930,000 | 67,910,000 | 129,484,000 | -18,722,000 | |||||||||||||||||||||||||||||||||||
deferred offering costs in accounts payable and accrued expenses at period end | ||||||||||||||||||||||||||||||||||||||||
cash paid for interest | ||||||||||||||||||||||||||||||||||||||||
equipment acquired for capital lease obligation | ||||||||||||||||||||||||||||||||||||||||
deferred follow-on offering costs in accrued expenses at period end | ||||||||||||||||||||||||||||||||||||||||
increase in the lease incentive obligation during the period | 1,082,000 | |||||||||||||||||||||||||||||||||||||||
conversion of related party notes payable into ordinary and series a preferred shares | ||||||||||||||||||||||||||||||||||||||||
reclassification of series a preferred shares from permanent equity to temporary equity | ||||||||||||||||||||||||||||||||||||||||
increase in accounts payable for initial public offering costs | ||||||||||||||||||||||||||||||||||||||||
payments associated with initial public offering | ||||||||||||||||||||||||||||||||||||||||
proceeds from the exercise of stock options | ||||||||||||||||||||||||||||||||||||||||
net increase in cash | 28,368,000 | -7,823,000 | 95,180,000 | |||||||||||||||||||||||||||||||||||||
cash at beginning of period | 0 | 161,220,000 | 0 | |||||||||||||||||||||||||||||||||||||
cash at end of period | 28,368,000 | 153,397,000 | 95,180,000 | |||||||||||||||||||||||||||||||||||||
property and equipment purchases in accounts payable at period end | 854,000 | 185,000 | ||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -685,000 | -970,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | ||||||||||||||||||||||||||||||||||||||||
proceeds from related party notes payable | ||||||||||||||||||||||||||||||||||||||||
payment of related party notes payable | ||||||||||||||||||||||||||||||||||||||||
equipment under acquired for capital lease obligation | ||||||||||||||||||||||||||||||||||||||||
conversion of ordinary shares into series a preferred shares | ||||||||||||||||||||||||||||||||||||||||
property and equipment purchases in accounts payable | ||||||||||||||||||||||||||||||||||||||||
increase in accrued expenses for deferred offering costs |
