| | | | | | | | |
| | | Nine Months Ended September 30, | |
| | | 2025 | | | 2024 | |
Cash flows from operating activities: | | | | | | | | |
Net income | | $ | 25,609 | | | $ | (9,853 | ) |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | | | | | | | | |
Adjustment for income from EIR method purchased receivables | | | 627 | | | | (9,985 | ) |
Stock-based compensation expense | | | 5,358 | | | | 8,136 | |
Gains on acquisitions | | | (18,004 | ) | | | (19,316 | ) |
Credit losses on purchased receivables | | | — | | | | 23,000 | |
Gain on sale of equity securities | | | (3,663 | ) | | | — | |
Income tax expense | | | 49 | | | | — | |
Common stock contribution to 401(k) | | | 141 | | | | 118 | |
Amortization of intangible assets | | | 2,077 | | | | — | |
Depreciation | | | 8 | | | | 8 | |
Accretion of long-term debt discount and debt issuance costs | | | 1,136 | | | | 996 | |
Non-cash lease expense | | | 47 | | | | 45 | |
Change in fair value of equity securities | | | (1,230 | ) | | | (624 | ) |
Change in fair value of available-for-sale debt securities classified as cash equivalents | | | 49 | | | | 104 | |
Change in fair value of derivatives | | | 10 | | | | — | |
Changes in assets and liabilities: | | | | | | | | |
Trade and other receivables, net | | | (1,187 | ) | | | (41 | ) |
Prepaid expenses and other assets | | | 1,839 | | | | (72 | ) |
Accounts payable and accrued liabilities | | | (3,248 | ) | | | (1,348 | ) |
Operating lease liabilities | | | (268 | ) | | | (185 | ) |
Unearned revenue recognized under units-of-revenue method | | | (978 | ) | | | (1,828 | ) |
| | | | | | | | |
Net cash provided by (used in) operating activities | | | 8,372 | | | | (10,845 | ) |
| | | | | | | | |
Cash flows from investing activities: | | | | | | | | |
Net cash acquired in Kinnate acquisition | | | — | | | | 18,926 | |
Net cash, cash equivalents and restricted cash acquired in Turnstone acquisition | | | 3,943 | | | | — | |
Net cash, cash equivalents and restricted cash acquired in HilleVax acquisition | | | 46,832 | | | | — | |
Payments of consideration under RPAs, AAAs, and CPPAs | | | (8,000 | ) | | | (37,000 | ) |
Receipts under RPAs, AAAs, and CPPAs | | | 3,139 | | | | 26,263 | |
Payment for BioInvent contract-based intangible asset | | | (20,725 | ) | | | — | |
Payment of contingent consideration related to Kinnate IP asset | | | (550 | ) | | | — | |
Purchase of property and equipment | | | — | | | | (17 | ) |
Purchase of equity securities | | | (99 | ) | | | — | |
Sale of equity securities | | | 6,999 | | | | — | |
| | | | | | | | |
Net cash used in investing activities | | | 31,539 | | | | 8,172 | |
| | | | | | | | |
Cash flows from financing activities: | | | | | | | | |
Principal payments – debt | | | (10,598 | ) | | | (6,902 | ) |
Debt issuance costs and loan fees paid in connection with long-term debt | | | (80 | ) | | | (740 | ) |
Payment of preferred stock dividends | | | (4,104 | ) | | | (4,104 | ) |
Repurchases of common stock | | | (2,395 | ) | | | (13 | ) |
Proceeds from exercise of options and other share-based compensation | | | 3,422 | | | | 4,127 | |
Taxes paid related to net share settlement of equity awards | | | (2,019 | ) | | | (2,429 | ) |
| | | | | | | | |
Net cash used in financing activities | | | (15,774 | ) | | | (10,061 | ) |
| | | | | | | | |
Net increase (decrease) in cash, cash equivalents, and restricted cash | | | 24,137 | | | | (12,734 | ) |
Cash, cash equivalents, and restricted cash at the beginning of the period | | | 106,416 | | | | 159,550 | |
| | | | | | | | |
Cash, cash equivalents, and restricted cash at the end of the period | | $ | 130,553 | | | $ | 146,816 | |
| | | | | | | | |
Supplemental Cash Flow Information: | | | | | | | | |
Cash paid for interest | | $ | 11,906 | | | $ | 9,985 | |
Cash paid for taxes | | $ | 277 | | | $ | — | |
Non-cash investing and financing activities: | | | | | | | | |
Accrual of contingent value rights liability in the Turnstone acquisition | | $ | 1,110 | | | $ | — | |
Accrual of contingent value rights liability in the HilleVax acquisition | | $ | 5,673 | | | $ | — | |
Right-of-use assets obtained in exchange for operating lease liabilities in the HilleVax acquisition | | $ | 22,525 | | | $ | — | |
Relative fair value basis reduction of right-of-use assets in the HilleVax acquisition | | $ | (22,525 | ) | | $ | — | |
Transaction costs in connection with the Turnstone acquisition included in accounts payable | | $ | 92 | | | $ | — | |
Transaction costs in connection with the HilleVax acquisition included in accounts payable and accrued expenses | | $ | 449 | | | $ | — | |
Excise tax accrual due to stock repurchases | | $ | 24 | | | $ | — | |
Preferred stock dividend accrual | | $ | 1,368 | | | $ | 1,368 | |
Estimated fair value of the Exarafenib milestone asset | | $ | — | | | $ | 2,922 | |
Estimated fair value of the Exarafenib milestone contingent consideration | | $ | — | | | $ | 2,922 | |
Right-of-use assets obtained in exchange for operating lease liabilities in the Kinnate acquisition | | $ | — | | | $ | 824 | |
Relative fair value basis reduction of rights-of-use assets in the Kinnate acquisition | | $ | — | | | $ | (824 | ) |
Accrual of contingent consideration under the Affitech CPPA | | $ | — | | | $ | 3,000 | |
Accrual of contingent consideration under the LadRX AAA | | $ | — | | | $ | 1,000 | |