IDYA
IDEAYA Biosciences, Inc.
Company overview
- Market capitalization
- $3.69B
- Employees
- 145
- Latest publication
- 2026-09-29
About IDEAYA Biosciences, Inc.
IDEAYA Biosciences, Inc., a precision medicine oncology company, develops targeted therapeutics for patient populations selected using molecular diagnostics in the United States. The company offers Darovasertib, an oral, potent, and selective protein kinase, C (PKC) inhibitor for the treatment of uveal melanoma, ocular cancer, and is being evaluated in multiple clinical trials as monotherapy and in combination with crizotinib for metastatic, neoadjuvant, and adjuvant settings. The company also offers IDE849, a DLL3 antibody drug conjugate inhibitor for the treatment of SCLC and neuroendocrine carcinomas; IDE034, a B7H3/PTK7 topo-I-payload bispecific BsADC; IDE161, a poly ADP-ribose glycohydrolase inhibitor; IDE705 (GSK101), a Poly Theta Helicase inhibitor that is in Phase 1 clinical trial for the treatment of tumors with BRCA or other mutations associated with HRD; IDE397, a MAT2A inhibitor for MTAP-deleted tumors; IDE892, a PRMT5 inhibitor; IDE574 selectively inhibits KAT6/7 and is in Phase 1 dose escalation trial for patients with breast, lung, prostate, and colorectal cancers; IDE275 oral small molecule inhibitor of the helicase domain of the Werner protein (WRN) and is in a Phase 1 clinical trial. In addition, the company offers preclinical research programs focused on pharmacological inhibition; DECIPHER dual CRISPR library for synthetic lethality target and biomarker discovery; and INQUIRE chemical library and HARMONY machine-learning engines to enhance its drug discovery platform. The company has strategic alliances with GlaxoSmithKline, Pfizer Inc., Gilead Sciences, Inc., Novartis, Biocytogen, Cancer Research UK, the University of Manchester, Jiangsu Hengrui Pharmaceuticals Co., Ltd., and Les Laboratoires Servie. It also has a clinical collaboration agreement with AstraZeneca plc to evaluate IDE849, an antibody-drug conjugate; and clinical collaboration with Roche to evaluate IDE892, IDEAYA's potential best-in-class Phase 1 MTA-cooperative PRMT5 inhibitor, in combination with RG6505, Roche's Phase 1 pan-R
Financial statements
Income Quarterly
| Metric | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20232023-06-30 · USD | Q3 20222022-09-30 · USD | Q3 20202020-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 207,834,000USD | 0USD | 0USD | 7,000,000USD | 0USD | 3,544,000USD | 29,699,000USD | 8,967,000USD |
| Cost Of Revenue | 82,993,000USD | 74,226,000USD | 70,886,000USD | 643,000USD | 1,012,000USD | 998,000USD | 925,000USD | 284,000USD |
| Gross Profit | 124,841,000USD | -74,226,000USD | -70,886,000USD | 6,357,000USD | -1,012,000USD | 2,546,000USD | 28,774,000USD | 8,683,000USD |
| Research Development | 82,993,000USD | 74,226,000USD | 70,886,000USD | 140,183,000USD | 57,152,000USD | 29,178,000USD | 22,372,000USD | 10,024,000USD |
| Selling General Administrative | 16,389,000USD | 14,580,000USD | 13,503,000USD | 10,955,000USD | 9,741,000USD | 7,075,000USD | 6,667,000USD | 3,939,000USD |
| Unclassified Operating Expenses | -82,993,000USD | -74,226,000USD | -70,886,000USD | — | -1,012,000USD | — | — | — |
| Total Operating Expenses | 16,389,000USD | 14,580,000USD | 13,503,000USD | 150,495,000USD | 65,881,000USD | 35,255,000USD | 28,114,000USD | 13,663,000USD |
| Operating Income | 108,452,000USD | -88,806,000USD | -84,389,000USD | -144,138,000USD | -66,893,000USD | -32,709,000USD | 660,000USD | -4,996,000USD |
| Interest Income | 10,792,000USD | 11,315,000USD | 12,211,000USD | 13,826,000USD | 15,072,000USD | 4,783,000USD | 955,000USD | 70,000USD |
| Net Interest Income | 10,792,000USD | 11,315,000USD | 12,211,000USD | 13,826,000USD | 15,072,000USD | 4,783,000USD | 955,000USD | 70,000USD |
| Income Before Tax | 119,244,000USD | -77,491,000USD | -71,405,000USD | -130,312,000USD | -51,821,000USD | -27,926,000USD | 1,615,000USD | -4,926,000USD |
| Net Income | 119,244,000USD | -77,491,000USD | -71,405,000USD | -130,312,000USD | -51,821,000USD | -27,926,000USD | 1,615,000USD | -4,926,000USD |
| Net Income From Continuing Ops | 119,244,000USD | -77,491,000USD | -71,405,000USD | -130,312,000USD | -51,821,000USD | -27,926,000USD | 1,615,000USD | -4,926,000USD |
| Ebit | 119,244,000USD | -77,491,000USD | -71,405,000USD | -130,312,000USD | -51,821,000USD | -27,926,000USD | 1,615,000USD | -4,926,000USD |
| Ebitda | 120,274,000USD | -76,258,000USD | -70,272,000USD | -129,669,000USD | -50,809,000USD | -26,928,000USD | 2,540,000USD | -4,626,000USD |
| Depreciation And Amortization | 1,030,000USD | 1,233,000USD | 1,133,000USD | 643,000USD | 1,012,000USD | 998,000USD | 925,000USD | 300,000USD |
| Reconciled Depreciation | 1,030,000USD | 1,233,000USD | 1,133,000USD | 643,000USD | 1,012,000USD | 998,000USD | 925,000USD | 347,000USD |
| Total Other Income Expense Net | 10,792,000USD | 11,315,000USD | 12,984,000USD | 13,826,000USD | 15,072,000USD | 4,783,000USD | 955,000USD | 70,000USD |
| Income Tax Expense | — | — | — | — | — | -998,000USD | -955,000USD | -347,000USD |
| Net Income Applicable To Common Shares | — | — | — | — | — | -27,926,000USD | 1,615,000USD | -4,926,000USD |
| Interest Expense | — | — | — | — | — | — | 955,000USD | 70,000USD |
| Non Operating Income Net Other | — | — | — | — | — | — | 955,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20172017-12-31 · USD |
|---|---|---|---|---|---|
| Total Revenue | 50,931,000USD | 27,941,000USD | 19,538,000USD | 0USD | 0USD |
| Cost Of Revenue | 2,101,000USD | 1,725,000USD | 39,698,000USD | 1,245,000USD | 391,000USD |
| Gross Profit | 50,931,000USD | 27,941,000USD | 19,538,000USD | -1,245,000USD | -391,000USD |
| Research Development | 89,536,000USD | 58,158,000USD | 39,698,000USD | 34,319,000USD | 12,384,000USD |
| Selling General Administrative | 23,897,000USD | 20,051,000USD | 15,184,000USD | 9,952,000USD | 2,054,000USD |
| Total Operating Expenses | 113,433,000USD | 78,209,000USD | 54,882,000USD | 44,271,000USD | 14,047,000USD |
| Operating Income | -62,502,000USD | -50,268,000USD | -35,344,000USD | -44,271,000USD | -14,438,000USD |
| Interest Income | 3,847,000USD | 506,000USD | 849,000USD | 2,288,000USD | 150,000USD |
| Interest Expense | 3,847,000USD | 506,000USD | 849,000USD | 0USD | 0USD |
| Net Interest Income | 3,847,000USD | 506,000USD | 849,000USD | 2,288,000USD | 150,000USD |
| Income Before Tax | -58,655,000USD | -49,762,000USD | -34,495,000USD | -41,975,000USD | -11,862,000USD |
| Income Tax Expense | -3,847,000USD | -2,231,000USD | -2,230,000USD | -3,533,000USD | -150,000USD |
| Net Income | -54,808,000USD | -47,531,000USD | -32,265,000USD | -38,442,000USD | -11,862,000USD |
| Net Income From Continuing Ops | -58,655,000USD | -49,762,000USD | -34,495,000USD | -41,975,000USD | -11,862,000USD |
| Ebit | -62,502,000USD | -50,268,000USD | -35,344,000USD | -44,271,000USD | -11,862,000USD |
| Ebitda | -60,401,000USD | -48,543,000USD | -33,963,000USD | -43,026,000USD | -11,471,000USD |
| Depreciation And Amortization | 2,101,000USD | 1,725,000USD | 1,381,000USD | 1,245,000USD | 391,000USD |
| Reconciled Depreciation | 2,101,000USD | 1,725,000USD | 1,381,000USD | 1,245,000USD | 391,000USD |
| Total Other Income Expense Net | 3,847,000USD | 506,000USD | 849,000USD | 2,296,000USD | 2,576,000USD |
| Non Operating Income Net Other | 3,847,000USD | 506,000USD | 849,000USD | — | — |
| Net Income Applicable To Common Shares | -58,655,000USD | -49,762,000USD | -34,495,000USD | -41,975,000USD | -11,862,000USD |
| Minority Interest | — | — | — | — | 0USD |
| Discontinued Operations | — | — | — | — | 0USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 1,030,348,000USD | 1,109,324,000USD | 1,185,136,000USD | 1,041,270,000USD | 1,100,641,000USD | 1,124,091,000USD | 1,239,873,000USD | 973,663,000USD |
| Other Current Assets | 18,346,000USD | 21,366,000USD | 15,761,000USD | 15,864,000USD | 15,364,000USD | 13,391,000USD | 12,165,000USD | 11,520,000USD |
| Total Liab | 93,081,000USD | 86,390,000USD | 93,102,000USD | 81,617,000USD | 76,506,000USD | 64,944,000USD | 59,455,000USD | 42,005,000USD |
| Total Stockholder Equity | 937,267,000USD | 1,022,934,000USD | 1,092,034,000USD | 959,653,000USD | 1,024,135,000USD | 1,059,147,000USD | 1,180,418,000USD | 931,658,000USD |
| Other Current Liab | 43,745,000USD | 40,892,000USD | 45,748,000USD | 37,750,000USD | 32,907,000USD | 30,352,000USD | 28,092,000USD | 24,250,000USD |
| Common Stock | 9,000USD | 9,000USD | 9,000USD | 9,000USD | 9,000USD | 9,000USD | 9,000USD | 8,000USD |
| Capital Stock | 9,000USD | 9,000USD | 9,000USD | 9,000USD | 9,000USD | 9,000USD | 9,000USD | 8,000USD |
| Retained Earnings | -835,078,000USD | -736,539,000USD | -653,266,000USD | -772,510,000USD | -695,019,000USD | -622,841,000USD | -492,529,000USD | -440,708,000USD |
| Cash | 157,522,000USD | 112,825,000USD | 298,927,000USD | 114,645,000USD | 129,996,000USD | 84,378,000USD | 400,283,000USD | 183,049,000USD |
| Cash And Short Term Investments | 671,201,000USD | 639,388,000USD | 786,894,000USD | 669,738,000USD | 692,508,000USD | 676,319,000USD | 920,029,000USD | 701,658,000USD |
| Total Current Assets | 696,107,000USD | 666,727,000USD | 802,655,000USD | 685,602,000USD | 707,872,000USD | 689,713,000USD | 932,214,000USD | 713,179,000USD |
| Total Current Liabilities | 64,831,000USD | 58,815,000USD | 64,509,000USD | 55,338,000USD | 50,846,000USD | 46,071,000USD | 40,659,000USD | 40,742,000USD |
| Net Debt | -128,922,000USD | -57,336,000USD | -271,682,000USD | -88,048,000USD | -104,028,000USD | -65,207,000USD | -381,487,000USD | -181,180,000USD |
| Short Term Debt | 350,000USD | 339,000USD | 328,000USD | 318,000USD | 308,000USD | 298,000USD | — | 606,000USD |
| Short Long Term Debt Total | 28,600,000USD | 55,489,000USD | 27,245,000USD | 26,597,000USD | 25,968,000USD | 19,171,000USD | 18,796,000USD | 1,869,000USD |
| Long Term Investments | 301,713,000USD | 410,297,000USD | 349,960,000USD | 322,131,000USD | 358,665,000USD | 405,832,000USD | 280,128,000USD | 251,071,000USD |
| Short Term Investments | 513,679,000USD | 526,563,000USD | 487,967,000USD | 555,093,000USD | 562,512,000USD | 591,941,000USD | 519,746,000USD | 518,609,000USD |
| Net Receivables | 6,560,000USD | 5,973,000USD | — | — | — | 3,000USD | 20,000USD | 1,000USD |
| Accounts Payable | 20,736,000USD | 17,584,000USD | 18,433,000USD | 17,270,000USD | 17,631,000USD | 15,421,000USD | 12,567,000USD | 15,886,000USD |
| Property Plant Equipment Net | 31,247,000USD | 31,285,000USD | 31,716,000USD | 32,732,000USD | 33,299,000USD | 27,741,000USD | 26,620,000USD | 8,427,000USD |
| Property Plant Equipment Gross | 46,192,000USD | 45,541,000USD | 45,406,000USD | 45,739,000USD | 45,599,000USD | 39,452,000USD | 37,769,000USD | 19,214,000USD |
| Accumulated Other Comprehensive Income | -494,000USD | 2,267,000USD | 2,052,000USD | 1,521,000USD | 1,585,000USD | 812,000USD | 3,836,000USD | -1,416,000USD |
| Common Stock Shares Outstanding | 88,699,754shares | 88,582,694shares | 89,690,878shares | 88,472,000shares | 88,356,000shares | 87,340,758shares | 86,188,510shares | 77,962,730shares |
| Non Current Assets Total | 334,241,000USD | 442,597,000USD | 382,481,000USD | 355,668,000USD | 392,769,000USD | 434,378,000USD | 307,659,000USD | 260,484,000USD |
| Non Current Liabilities Total | 28,250,000USD | 27,575,000USD | 28,593,000USD | 26,279,000USD | 25,660,000USD | 18,873,000USD | 18,796,000USD | 1,263,000USD |
| Non Currrent Assets Other | 1,281,000USD | 1,015,000USD | 805,000USD | 805,000USD | 805,000USD | 805,000USD | 911,000USD | 986,000USD |
| Net Working Capital | 631,276,000USD | 607,912,000USD | 738,146,000USD | 630,264,000USD | 657,026,000USD | 643,642,000USD | 891,555,000USD | 672,437,000USD |
| Unclassified Non Current Liabilities | 28,250,000USD | 27,575,000USD | 28,593,000USD | 26,279,000USD | 25,660,000USD | 18,873,000USD | 18,796,000USD | 1,263,000USD |
| Unclassified Equity | 1,772,821,000USD | 1,757,188,000USD | 1,743,230,000USD | 1,730,624,000USD | 1,717,551,000USD | 1,681,158,000USD | 1,669,093,000USD | 1,373,766,000USD |
| Current Deferred Revenue | — | — | 490,000USD | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | 1USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 1,109,324,000USD | 1,124,091,000USD | 649,316,000USD | 387,969,000USD | 381,347,000USD | 298,269,000USD | 113,001,000USD | 96,541,000USD |
| Other Current Assets | 21,366,000USD | 13,391,000USD | 7,500,000USD | 5,414,000USD | 3,123,000USD | 3,143,000USD | 2,698,000USD | 706,000USD |
| Total Liab | 86,390,000USD | 64,944,000USD | 28,226,000USD | 38,514,000USD | 79,833,000USD | 99,995,000USD | 12,601,000USD | 145,489,000USD |
| Total Stockholder Equity | 1,022,934,000USD | 1,059,147,000USD | 621,090,000USD | 349,455,000USD | 301,514,000USD | 198,274,000USD | 100,400,000USD | -48,948,000USD |
| Other Current Liab | 40,892,000USD | 30,352,000USD | 18,756,000USD | 16,999,000USD | 12,320,000USD | 8,534,000USD | 5,086,000USD | 3,996,000USD |
| Common Stock | 9,000USD | 9,000USD | 7,000USD | 5,000USD | 4,000USD | 3,000USD | 2,000USD | 1,000USD |
| Capital Stock | 9,000USD | 9,000USD | 7,000USD | 5,000USD | 4,000USD | 3,000USD | 2,000USD | 0USD |
| Retained Earnings | -736,539,000USD | -622,841,000USD | -348,364,000USD | -235,403,000USD | -176,748,000USD | -126,986,000USD | -92,491,000USD | -50,516,000USD |
| Cash | 112,825,000USD | 84,378,000USD | 157,018,000USD | 68,632,000USD | 92,046,000USD | 72,037,000USD | 34,067,000USD | 20,505,000USD |
| Cash And Short Term Investments | 639,388,000USD | 676,319,000USD | 525,114,000USD | 364,829,000USD | 246,770,000USD | 283,585,000USD | 98,956,000USD | 89,961,000USD |
| Total Current Assets | 666,727,000USD | 689,713,000USD | 532,632,000USD | 370,454,000USD | 250,996,000USD | 288,605,000USD | 101,654,000USD | 90,667,000USD |
| Total Current Liabilities | 58,815,000USD | 46,071,000USD | 27,101,000USD | 31,718,000USD | 45,159,000USD | 38,640,000USD | 6,940,000USD | 5,413,000USD |
| Net Debt | -84,911,000USD | -65,207,000USD | -154,146,000USD | -65,150,000USD | -86,865,000USD | -65,314,000USD | -27,295,000USD | -20,505,000USD |
| Short Term Debt | 339,000USD | 298,000USD | 1,747,000USD | 1,871,000USD | 1,699,000USD | 1,540,000USD | 1,145,000USD | 0USD |
| Short Long Term Debt Total | 27,914,000USD | 19,171,000USD | 2,872,000USD | 3,482,000USD | 5,181,000USD | 6,723,000USD | 6,772,000USD | — |
| Long Term Investments | 410,297,000USD | 405,832,000USD | 107,492,000USD | 8,317,000USD | 121,293,000USD | 0USD | 1,526,000USD | 0USD |
| Short Term Investments | 526,563,000USD | 591,941,000USD | 368,096,000USD | 296,197,000USD | 154,724,000USD | 211,548,000USD | 64,889,000USD | 69,456,000USD |
| Net Receivables | 5,973,000USD | 3,000USD | 18,000USD | 211,000USD | 1,103,000USD | 1,877,000USD | — | — |
| Accounts Payable | 17,584,000USD | 15,421,000USD | 6,598,000USD | 4,280,000USD | 2,100,000USD | 953,000USD | 709,000USD | 1,417,000USD |
| Property Plant Equipment Net | 31,285,000USD | 27,741,000USD | 8,410,000USD | 8,993,000USD | 8,661,000USD | 9,476,000USD | 9,699,000USD | 5,152,000USD |
| Property Plant Equipment Gross | 45,541,000USD | 39,452,000USD | 18,021,000USD | 16,546,000USD | 14,258,000USD | 4,271,000USD | 9,699,000USD | 5,152,000USD |
| Accumulated Other Comprehensive Income | 2,267,000USD | 812,000USD | 562,000USD | -2,871,000USD | -712,000USD | 7,000USD | 65,000USD | -31,000USD |
| Common Stock Shares Outstanding | 88,485,238shares | 81,678,069shares | 57,519,929shares | 41,444,696shares | 35,252,443shares | 24,721,775shares | 20,233,412shares | 14,240,901shares |
| Non Current Assets Total | 442,597,000USD | 434,378,000USD | 116,684,000USD | 17,515,000USD | 130,351,000USD | 9,664,000USD | 11,347,000USD | 5,874,000USD |
| Non Current Liabilities Total | 27,575,000USD | 18,873,000USD | 1,125,000USD | 6,796,000USD | 34,674,000USD | 61,355,000USD | 5,661,000USD | 140,076,000USD |
| Non Currrent Assets Other | 1,015,000USD | 805,000USD | 782,000USD | 205,000USD | 397,000USD | 188,000USD | 122,000USD | 722,000USD |
| Net Working Capital | 607,912,000USD | 643,642,000USD | 505,531,000USD | 338,736,000USD | 205,837,000USD | 249,965,000USD | 94,714,000USD | 85,254,000USD |
| Unclassified Non Current Liabilities | 27,575,000USD | 18,873,000USD | 1,125,000USD | -5,185,000USD | -31,192,000USD | 5,171,000USD | 5,593,000USD | 137,708,000USD |
| Unclassified Equity | 1,757,188,000USD | 1,681,158,000USD | 968,878,000USD | 587,719,000USD | 478,966,000USD | 325,247,000USD | 192,822,000USD | 1,598,000USD |
| Inventory | — | — | 532,614,000USD | -8,317,000USD | -121,293,000USD | — | — | 0USD |
| Unclassified Current Assets | — | — | -532,614,000USD | — | — | — | — | — |
| Other Liab | — | — | — | 5,185,000USD | 31,192,000USD | 56,172,000USD | 34,000USD | 1,685,000USD |
| Other Assets | — | — | — | 205,000USD | 397,000USD | 188,000USD | 122,000USD | 722,000USD |
| Current Deferred Revenue | — | — | — | 8,568,000USD | 29,040,000USD | 27,613,000USD | 5,023,000USD | 299,000USD |
| Non Current Liabilities Other | — | — | — | 6,796,000USD | 34,674,000USD | 12,000USD | 34,000USD | 113,000USD |
| Net Tangible Assets | — | — | — | 349,455,000USD | 301,514,000USD | 198,274,000USD | 100,400,000USD | -48,948,000USD |
| Unclassified Current Liabilities | — | — | — | — | — | — | -5,023,000USD | — |
| Intangible Assets | — | — | — | — | — | — | — | 0USD |
| Deferred Long Term Liab | — | — | — | — | — | — | — | 570,000USD |
| Good Will | — | — | — | — | — | — | — | 0USD |
| Short Long Term Debt | — | — | — | — | — | — | — | 0USD |
| Long Term Debt | — | — | — | — | — | — | — | 0USD |
| Additional Paid In Capital | — | — | — | — | — | — | — | 0USD |
| Treasury Stock | — | — | — | — | — | — | — | 0USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -98,539,000USD | -83,273,000USD | 119,244,000USD | -77,491,000USD | -72,178,000USD | -130,312,000USD | -51,821,000USD | -52,772,000USD |
| Depreciation | 1,143,000USD | 1,197,000USD | 1,030,000USD | 1,233,000USD | 1,133,000USD | 643,000USD | 1,012,000USD | 1,097,000USD |
| Stock Based Compensation | 14,536,000USD | 11,793,000USD | 12,217,000USD | 11,868,000USD | 10,237,000USD | 9,485,000USD | 9,215,000USD | 9,734,000USD |
| Other Non Cash Items | -1,211,000USD | -1,524,000USD | -1,982,000USD | -2,692,000USD | -3,778,000USD | -1,940,000USD | -5,363,000USD | -6,640,000USD |
| Change In Working Capital | 8,901,000USD | -18,689,000USD | 11,705,000USD | 4,608,000USD | 4,244,000USD | 469,000USD | -2,277,000USD | 15,699,000USD |
| Total Cash From Operating Activities | -75,170,000USD | -90,496,000USD | 142,214,000USD | -62,474,000USD | -60,342,000USD | -121,655,000USD | -49,234,000USD | -32,882,000USD |
| Capital Expenditures | -967,000USD | -333,000USD | -42,000USD | -663,000USD | -1,330,000USD | -1,102,000USD | -457,000USD | -973,000USD |
| Free Cash Flow | -76,137,000USD | -90,829,000USD | 142,172,000USD | -63,137,000USD | -61,672,000USD | -122,757,000USD | -49,691,000USD | -33,855,000USD |
| Investments | 119,919,000USD | -97,193,000USD | 41,767,000USD | 45,918,000USD | 79,817,000USD | -197,109,000USD | -20,036,000USD | 68,557,000USD |
| Total Cashflows From Investing Activities | 118,952,000USD | -97,526,000USD | 41,767,000USD | 45,918,000USD | 79,817,000USD | -197,109,000USD | -20,036,000USD | 68,557,000USD |
| Total Cash From Financing Activities | 1,181,000USD | 2,130,000USD | 301,000USD | 1,205,000USD | 26,143,000USD | 2,753,000USD | 286,504,000USD | 39,183,000USD |
| Sale Purchase Of Stock | -9,000USD | — | — | — | — | — | 9,400,000USD | — |
| Change In Cash | 44,697,000USD | -186,102,000USD | 184,282,000USD | -15,351,000USD | 45,618,000USD | -316,011,000USD | 217,234,000USD | 74,858,000USD |
| Begin Period Cash Flow | 112,825,000USD | 298,927,000USD | 115,450,000USD | 129,996,000USD | 85,183,000USD | 401,194,000USD | 183,960,000USD | 109,102,000USD |
| End Period Cash Flow | 157,522,000USD | 112,825,000USD | 299,732,000USD | 114,645,000USD | 130,801,000USD | 85,183,000USD | 401,194,000USD | 183,960,000USD |
| Unclassified Financing Cash Flow | 1,190,000USD | 2,176,000USD | — | — | — | -9,400,000USD | -9,400,000USD | — |
| Issuance Of Capital Stock | — | -46,000USD | -83,000USD | -25,000USD | 25,009,000USD | 8,995,000USD | 274,663,000USD | 36,321,000USD |
| Other Cashflows From Investing Activities | — | — | 41,809,000USD | — | — | -196,007,000USD | -19,579,000USD | -352,646,000USD |
| Other Cashflows From Financing Activities | — | — | 301,000USD | 1,230,000USD | 1,134,000USD | 3,158,000USD | 286,504,000USD | 2,862,000USD |
| Unclassified Investing Cash Flow | — | — | -41,767,000USD | — | 1,330,000USD | 197,109,000USD | 20,036,000USD | 353,619,000USD |
| Change To Account Receivables | — | — | — | — | — | 17,000USD | -19,000USD | 14,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20182018-12-31 · USD | FY 20172017-12-31 · USD |
|---|---|---|---|---|---|
| Net Income | -113,698,000USD | -274,477,000USD | -112,961,000USD | -34,346,000USD | -11,862,000USD |
| Depreciation | 4,593,000USD | 3,834,000USD | 4,008,000USD | 886,000USD | 391,000USD |
| Stock Based Compensation | 46,115,000USD | 34,746,000USD | 18,489,000USD | 950,000USD | 136,000USD |
| Other Non Cash Items | -9,976,000USD | -23,233,000USD | -11,553,000USD | 4,109,000USD | -2,426,000USD |
| Change To Account Receivables | 0USD | 15,000USD | 193,000USD | -1,877,000USD | -1,877,000USD |
| Change In Working Capital | 1,868,000USD | 11,546,000USD | -13,207,000USD | 1,654,000USD | 1,564,000USD |
| Total Cash From Operating Activities | -71,098,000USD | -247,584,000USD | -115,224,000USD | -27,620,000USD | -12,224,000USD |
| Capital Expenditures | -2,368,000USD | -3,857,000USD | -2,368,000USD | -1,708,000USD | -1,757,000USD |
| Free Cash Flow | -73,466,000USD | -251,441,000USD | -117,592,000USD | -29,328,000USD | -13,981,000USD |
| Investments | 72,344,000USD | -502,559,000USD | -56,789,000USD | -61,471,000USD | -8,927,000USD |
| Total Cashflows From Investing Activities | 69,976,000USD | -502,559,000USD | -158,456,000USD | -63,179,000USD | -8,927,000USD |
| Total Cash From Financing Activities | 29,779,000USD | 677,551,000USD | 362,717,000USD | 105,378,000USD | 17,490,000USD |
| Issuance Of Capital Stock | 24,855,000USD | 663,629,000USD | 181,832,000USD | 105,358,000USD | — |
| Change In Cash | 28,447,000USD | -72,592,000USD | 89,037,000USD | 14,579,000USD | -3,661,000USD |
| Begin Period Cash Flow | 84,378,000USD | 157,775,000USD | 68,738,000USD | 6,032,000USD | 9,693,000USD |
| End Period Cash Flow | 112,825,000USD | 85,183,000USD | 157,775,000USD | 20,611,000USD | 6,032,000USD |
| Other Cashflows From Investing Activities | 69,976,000USD | — | — | -61,471,000USD | -7,170,000USD |
| Other Cashflows From Financing Activities | 29,779,000USD | 23,322,000USD | 52,954,000USD | 105,378,000USD | 17,490,000USD |
| Unclassified Investing Cash Flow | -69,976,000USD | — | -99,299,000USD | 61,471,000USD | 8,927,000USD |
| Unclassified Financing Cash Flow | -24,855,000USD | -9,400,000USD | 127,931,000USD | -105,449,000USD | -17,490,000USD |
| Change To Inventory | — | — | -2,282,000USD | 0USD | 0USD |
| Change To Liabilities | — | — | — | 322,000USD | 254,000USD |
| Net Borrowings | — | — | — | 0USD | 0USD |
| Dividends Paid | — | — | — | 0USD | 0USD |
| Sale Purchase Of Stock | — | — | — | 105,449,000USD | 17,490,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
No revenue breakdown is currently published for this company.
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.