XML 24 R9.htm IDEA: XBRL DOCUMENT v3.26.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Cash flows from operating activities:    
Net income (loss) $ 31,712 $ (13,821)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Adjustment for income from EIR method purchased receivables (5,925) (15,066)
Stock-based compensation expense 9,273 10,312
Gains on acquisitions (21,224) (19,316)
Credit losses on purchased receivables   30,904
Gain on sale of equity securities (3,663)  
Income tax expense (benefit) 103 (5,658)
Common stock contribution to 401(k) 141 118
Amortization of intangible assets 2,961 206
Depreciation 11 10
Accretion of long-term debt discount and debt issuance costs 1,385 1,350
Non-cash lease expense 64 60
Change in fair value of equity securities (90) (131)
Change in fair value of available-for-sale debt securities classified as cash equivalents (20) 73
Change in fair value of derivatives (93)  
CVR liability working capital adjustment (394)  
Changes in assets and liabilities:    
Trade and other receivables, net (2,426) (835)
Prepaid expenses and other assets 3,839 302
Accounts payable and accrued liabilities (10,597) 1,598
Operating lease liabilities (876) (284)
Unearned revenue recognized under units-of-revenue method (1,310) (3,570)
Net cash provided by (used in) operating activities 2,871 (13,748)
Cash flows from investing activities:    
Payments of consideration under RPAs, AAAs, and CPPAs (8,000) (53,000)
Receipts under RPAs, AAAs, and CPPAs 3,300 29,248
Net payment for IP acquired under the Pulmokine Acquisition   (20,176)
Payment for BioInvent contract-based intangible asset (20,725)  
Payment of contingent consideration related to Kinnate IP asset (550)  
Purchase of property and equipment   (20)
Purchase of equity securities (99) (3,237)
Sale of equity securities 6,999  
Payment to issue short-term loan to Xeno (5,877)  
Receipt from short-term loan repayment by Xeno 5,877  
Net cash provided by (used in) investing activities 50,886 (28,259)
Cash flows from financing activities:    
Proceeds from issuance of common stock 323  
Proceeds from issuance of preferred stock 4,019  
Payments of preferred and common stock issuance and financing costs (672)  
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 (5,472) (5,472)
Repurchases of common stock (16,043) (13)
Proceeds from exercise of options and other share-based compensation 5,046 5,214
Taxes paid related to net share settlement of equity awards (2,986) (3,214)
Net cash used in financing activities (26,463) (11,127)
Net increase (decrease) in cash, cash equivalents, and restricted cash 27,294 (53,134)
Cash, cash equivalents, and restricted cash as of the beginning of the period 106,416 159,550
Cash, cash equivalents, and restricted cash as of the end of the period 133,710 106,416
Supplemental cash flow information:    
Cash paid for interest 11,906 9,985
Cash paid for taxes 277  
Non-cash investing and financing activities:    
Excise tax accrual due to stock repurchases 68  
Reclassification of equity classified awards to liabilities (739)  
Reclassification of deferred issuance cost to equity 578  
Preferred stock dividend accrual 1,424 1,368
Estimated fair value of the Exarafenib milestone asset   2,922
Estimated fair value of the Exarafenib milestone contingent consideration   (2,922)
Accrual of contingent consideration under the Affitech CPPA   3,000
Accrual of contingent consideration under the LadRx AAA   1,000
Turnstone    
Cash flows from investing activities:    
Net cash acquired in acquisition 3,850  
Non-cash investing and financing activities:    
Accrual of contingent value rights liability in the acquisition 1,110  
HilleVax    
Cash flows from investing activities:    
Net cash and restricted cash acquired in acquisition 46,384  
Non-cash investing and financing activities:    
Accrual of contingent value rights liability in the acquisition 5,673  
Right-of-use assets obtained in exchange for operating lease liabilities in the acquisition 22,525  
Relative fair value basis reduction of rights-of-use assets in the acquisition (22,525)  
Kinnate    
Cash flows from investing activities:    
Net cash acquired in acquisition   18,926
Non-cash investing and financing activities:    
Right-of-use assets obtained in exchange for operating lease liabilities in the acquisition   824
Relative fair value basis reduction of rights-of-use assets in the acquisition   $ (824)
LAVA    
Cash flows from investing activities:    
Net cash and restricted cash acquired in acquisition 15,263  
Non-cash investing and financing activities:    
Accrual of contingent value rights liability in the acquisition 9,114  
Mural    
Cash flows from investing activities:    
Net cash and restricted cash acquired in acquisition 4,464  
Non-cash investing and financing activities:    
Transaction costs in connection with acquisition included in accrued expenses $ 320