Condensed Consolidated Financial Statements Details (Tables)
|
6 Months Ended |
Jun. 30, 2025 |
Condensed Consolidated Financial Statement Details |
|
Schedule of cost, accumulated amortization, impairment charge and net carrying value of intangible assets |
The following table summarizes the cost, accumulated amortization, and net carrying value of the Company’s intangible assets as of June 30, 2025 (in thousands): | | | | | | | | | | | | | | Accumulated | | Net Carrying | | | Cost | | Amortization | | Value | As of June 30, 2025 | | | | | | | | | | Pulmokine - Seralutinib IP (Note 4) | | $ | 26,115 | | $ | 1,294 | | $ | 24,821 | BioInvent - Contract-based Intangible Asset (Note 4) | | | 20,724 | | | 111 | | | 20,613 | Total intangible assets | | $ | 46,839 | | $ | 1,405 | | $ | 45,434 |
The following table summarizes the cost, accumulated amortization, impairment charge, and net carrying value of the Company’s intangible assets as of December 31, 2024 (in thousands): | | | | | | | | | | | | | | Accumulated | | Net Carrying | | | Cost | | Amortization | | Value | As of December 31, 2024 | | | | | | | | | | Pulmokine - Seralutinib IP (Note 4) | | $ | 26,115 | | $ | 206 | | $ | 25,909 | Total intangible assets | | $ | 26,115 | | $ | 206 | | $ | 25,909 |
|
Schedule of projected amortization expense for next five years |
The estimated remaining life of the intangible assets ranges from 11.4 years to 15.4 years. The following table presents the projected future amortization expense (in thousands): | | | | | | Intangible Asset | | | Amortization | 2025 (excluding the six months ended June 30, 2025) | | $ | 1,757 | 2026 | | | 3,513 | 2027 | | | 3,513 | 2028 | | | 3,513 | 2029 | | | 3,513 | Thereafter | | | 29,625 | Total | | $ | 45,434 |
|
Schedule of reconciliation of numerator and denominator used in calculation of basic and diluted net loss per share attributable to common stockholders |
The following table includes the computation of basic and diluted net income per share available to common stockholders (in thousands, except per share amounts): | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | 2025 | | 2024 | | 2025 | | 2024 | Numerator | | | | | | | | | | | | | Net income | | $ | 9,191 | | $ | 15,985 | | $ | 11,558 | | $ | 7,390 | Less: Series A accumulated dividends | | | (530) | | | (530) | | | (1,061) | | | (1,061) | Less: Series B accumulated dividends | | | (838) | | | (838) | | | (1,675) | | | (1,675) | Less: Allocation of undistributed earnings to participating securities | | | (2,301) | | | (4,393) | | | (2,597) | | | (1,401) | Net income available to common stockholders, basic | | $ | 5,522 | | $ | 10,224 | | $ | 6,225 | | $ | 3,253 | Add: Adjustments to undistributed earnings allocated to participating securities | | | 2,301 | | | 4,393 | | | 2,597 | | | 1,401 | Net income available to common stockholders, diluted | | $ | 7,823 | | $ | 14,617 | | $ | 8,822 | | $ | 4,654 | | | | | | | | | | | | | | Denominator | | | | | | | | | | | | | Weighted-average shares used in computing net income per share available to common stockholders, basic | | | 12,007 | | | 11,643 | | | 11,988 | | | 11,611 | Effect of dilutive Series X preferred stock | | | 5,003 | | | 5,003 | | | 5,003 | | | 5,003 | Effect of dilutive warrants for common stock | | | 2 | | | 2 | | | 2 | | | 2 | Effect of dilutive PSUs | | | 208 | | | — | | | 241 | | | — | Effect of dilutive RSUs | | | 23 | | | — | | | 19 | | | — | Effect of dilutive common stock options | | | 518 | | | 673 | | | 524 | | | 647 | Weighted-average shares used in computing net income per share available to common stockholders, diluted | | | 17,761 | | | 17,321 | | | 17,777 | | | 17,263 | Net income per share available to common stockholders, basic | | $ | 0.46 | | $ | 0.88 | | $ | 0.52 | | $ | 0.28 | Net income per share available to common stockholders, diluted | | $ | 0.44 | | $ | 0.84 | | $ | 0.50 | | $ | 0.27 |
|
Schedule of outstanding securities considered anti-dilutive |
The following table shows the shares from outstanding securities considered anti-dilutive and therefore excluded from the computation of diluted net income per share available to common stockholders (in thousands): | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | 2025 | | 2024 | | 2025 | | 2024 | Common stock options | | 779 | | 1,107 | | 785 | | 1,311 | Warrants for common stock | | 120 | | 120 | | 120 | | 120 | Total | | 899 | | 1,227 | | 905 | | 1,431 |
|
Schedule of accrued and other liabilities |
Accrued and other liabilities consisted of the following (in thousands): | | | | | | | | | June 30, | | December 31, | | | 2025 | | 2024 | Accrued short-term interest payable | | $ | 2,914 | | $ | 3,039 | Accrued incentive compensation | | | 790 | | | 1,555 | Accrued legal and accounting fees | | | 719 | | | 251 | Accrued termination benefits | | | 281 | | | — | Accrued payroll and benefits | | | 131 | | | 170 | Accrued clinical liabilities | | | — | | | 306 | Income taxes payable in connection with Pulmokine acquisition | | | — | | | 280 | Other accrued liabilities | | | 576 | | | 151 | Total | | $ | 5,411 | | $ | 5,752 |
|
Schedule of other income, net |
Other income, net for the three and six months ended June 30, 2025 and 2024 was as follows (in thousands): | | | | | | | | | | | | | | | Three Months Ended | | Six Months Ended | | | June 30, | | June 30, | | | 2025 | | 2024 | | 2025 | | 2024 | Other income, net | | | | | | | | | | | Investment income | | $ | 843 | | $ | 1,682 | | $ | 1,771 | | $ | 3,390 | Change in fair value of equity securities | | | 6,320 | | | 283 | | | 5,173 | | | 535 | Sublease income | | | 103 | | | 67 | | | 205 | | | 67 | Other income | | | 558 | | | 18 | | | 580 | | | 18 | Total other income, net | | $ | 7,824 | | $ | 2,050 | | $ | 7,729 | | $ | 4,010 |
|