Exchange: | NASDAQ |
Market Cap: | 536.094M |
Shares Outstanding: | 160.028M |
Sector: | Healthcare | |||||
Industry: | Drug Manufacturers – Specialty & Generic | |||||
CEO: | Mr. Thomas A. McCourt | |||||
Full Time Employees: | 267 | |||||
Address: |
|
|||||
Website: | https://www.ironwoodpharma.com |
Click to read more…
Operator: Thank you for standing by. My name is Louella, and I will be your conference operator today. At this time, I would like to welcome everyone to the Ironwood Pharmaceuticals Q3 2024 Investor Update Conference Call. All lines have been placed on mute to prevent any background noise. After the speakers’ remarks, there will be a question-and-answer session. [Operator Instructions] Thank you. I would now like to turn the call over to Matt Roache, Director of Investor Relations. Please go ahead.
Matt Roache: Thank you, Louella. Good morning, and thanks for joining us for our third quarter 2024 investor update. Our press release issued this morning can be found on our website. Today’s call the accompanying slides include forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements involve risks and uncertainties that may cause actual results to differ materially. A discussion of these statements and risk factors is available on the current safe harbor statement slide, as well as under the heading Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2023, and in our subsequent SEC filings. All forward-looking statements speak as of the date of this presentation. We undertake no obligation to update such statements. Also included are non-GAAP financial measures, which should be considered only as a supplement to, not a substitute for or superior to GAAP measures. To the extent applicable, please refer to the tables at the end of our press release for reconciliations of these measures to the most directly comparable GAAP measures. During today’s call, Tom McCourt, our Chief Executive Officer, begin with a brief overview and discuss the commercial performance of LINZESS; Mike Shetzline, our Chief Medical Officer will discuss our pipeline; and Sravan Emany, our Chief Operating Officer and the Chief Financial Officer, will review our financial results and guidance. Today’s webcast includes slides. So for those of you dialing in, please go to the Events section of our website to access the accompanying slide separately. With that, I’ll turn the call over to Tom.
Tom McCourt: Thanks, Matt. Good morning, everyone, and thanks for joining us today to review our third quarter 2024 financial results and business updates. Starting with LINZESS, LINZESS continues to deliver robust year-over-year prescription demand growth. In the third quarter, prescription demand increased by 13%, driven in part by new to brand prescriptions which also grew by 13%. This marks the seventh consecutive quarter of double digit new to brand volume growth, as LINZESS remains the preferred treatment option for both patients and providers. While prescription volumes remain very strong, LINZESS is continuing to experience pricing headwinds, primarily due to the increase in Medicaid prescriptions as a percent of the overall LINZESS business, as we highlighted on last quarter's call. Moving to our pipeline, over the past several months we've been working towards an apraglutide NDA submission with a label focus on adult patients with short bowel syndrome who are dependent on parenteral support and remain on track to complete our filing in the first quarter of 2025. We continue to see significant unmet need and market opportunity in short bowel syndrome and we're excited about apraglutide potential to support short bowel syndrome patients. Feedback from our Phase 3 data from the experts in short bowel syndrome support our belief that, if approved, apraglutide will be the drug of choice among physicians to treat adult patients with short bowel surgery who are dependent on parenteral support. Last week we had the privilege of presenting new STARS Phase 3 findings at the American College of Gastroenterology Annual Scientific Meeting where our STARS Safety Abstract was the recipient of ACG's Presidential Poster Award and our subgroup analysis was shared as an oral presentation which we're very proud of and speaks to the interest in and the quality of the data. These findings, which Mike will discuss in more detail, build on our previously announced positive data from the Phase 3 pivotal STARS trial and reinforce apraglutide’s strong clinical profile including its demonstrated efficacy, tolerability and once weekly dosing convenience. Our team is focused on getting apraglutide to market as soon as possible and we look forward to providing more updates to our progress in the months ahead. Moving to our pipeline programs, we routinely evaluate the risk and reward of our investments and seek to prioritize those which we believe drive most value long term. To this end, we made the decision not to exercise our option to acquire an exclusive license to CNP104 and we also made the decision to end further recruitment in the IW-3300 Phase 2 proof-of-concept study in interstitial cystitis and bladder pain syndrome and will follow the current study population for a full 12 week efficacy assessment, which will inform next steps on the program. These business decisions allow us to focus our efforts on where we believe we can deliver the most value, including the anticipated launch of apraglutide expected in 2026 and on maximizing LINZESS’ profits and cash flow. Moving to our third strategic priority, delivering sustained profits and cash flow. In the third quarter we generated $10 million of operating cash flow and delivered $26 million in adjusted EBITDA. Based on our third quarter performance, we are reiterating our full year 2024 financial guidance. In addition, we amended our credit facility to strengthen our balance sheet and we repaid $25 million of the outstanding principal balance on our revolving credit facility. From a financial perspective, even with continued LINZESS’ pricing pressure, we believe we are in a good position with meaningful cash flow generation from LINZESS and a capital structure to support continued execution of our strategic priorities over the coming years. Looking ahead, we are intently focused on managing LINZESS’ pricing pressures to maximize profits and cash flow while simultaneously advancing apraglutide toward an NDA submission and commercial launch. Now, let's take a moment to look at some additional details on the commercial performance of LINZESS on Slide 7. In the third quarter, LINZESS US net sales were 226 million. As I mentioned earlier, LINZESS extended units and new to brand prescription each rose by 13% in the third quarter respectively compared to the third quarter in 2023, reinforcing that patients and healthcare providers continue to choose LINZESS in a growing market. The strong volume growth was more than offset by continued pricing headwinds, primarily due to the increase in Medicaid as a percent of our business, driven by a combination of legislative and market factors such as the AMP cap repeal, Medicaid redetermination and state by state changes. That said, since the first quarter of this year, we have seen Medicare as a percent of our business remain relatively stable at the current levels. We continue to closely monitor Medicaid utilization and additional legislative changes such as the 2025 Medicare Part D redesign and its potential impact on LINZESS. We remain focused on maximizing LINZESS brand profits and cash flow and optimizing the investments as we seek to mitigate the increased pricing pressures. We look forward to providing additional guidance on 2025 LINZESS demand and pricing expectation at the beginning of the year. With that, I'll hand it over to Mike to discuss our pipeline. Mike?
Mike Shetzline: Thanks Tom, and good morning everyone. I'll start with apraglutide for patients with short bowel syndrome who are dependent on parenteral support. As Tom mentioned last week, we presented new findings from a subgroup analysis of the primary endpoint of the STARS Phase 3 study at the ACG meeting. The additional data presented showed the positive treatment effects of apraglutide were consistent across baseline demographics including gender, age, body weight, region, race, ethnicity and SBS characteristics such as length of remnant bowel anatomy. These are important results for patients, given the established heterogeneity of adults with SBS who are dependent on parenteral support. In addition, moving to Slide 9, a poster highlighting an in depth analysis of the STARS Phase 3 program safety and tolerability data was presented at the meeting, which notably received a Presidential Poster Award from the ACG. The analysis focused on any treatment, emergent adverse event or TEA and those of special interest in SBS. Importantly, no new safety signals were detected for in this analysis. Of particular note were the TEA of special interest which have been seen with other GLP-2s in SBS such as injection site reactions and GI and hepatobiliary neoplasms which were similar in the apraglutide and placebo arms. These data further characterize the safety profile of apraglutide in this population of patients with short bowel syndrome who are dependent on parenteral support. This type of profile can be meaningful for patients to start and stay on therapy if approved. In regard to our NDA submission, we remain on track with our previous guidance and expect to fully complete the submission in the first quarter of 2025. We continue to be excited about the safety, efficacy and tolerability demonstrated by apraglutide in the clinical trial and its once weekly dosing convenience. Assuming approval, we believe these distinguishing factors have the potential to drive uptake and adherence and help improve the quality of life for patients with short bowel syndrome who are dependent on parenteral support. Moving to IW-3300, our wholly owned asset for the potential treatment of interstitial cystitis / bladder pain syndrome, we believe we have enrolled an adequate sample of patients to inform us of next steps and have decided to end further recruitment to complete an analysis of the data set for the patients currently enrolled. Based on this assessment, we expect to provide an update on the program in the first half of 2025. With that, I'll turn the call over to Sravan.
Sravan Emany: Thanks Mike. I will begin with collaborative arrangements revenue on slide 11. LINZESS US net sales as reported by AbbVie were $226 million in the third quarter. In the third quarter, Ironwood reported $5.8 million positive adjustment to collaborative arrangements revenue to reflect Ironwood's estimate of LINZESS’ gross to net reserves as of September 30, 2024. With this adjustment, Ironwood's US collaboration revenue was $89 million in the third quarter. As Tom noted, we continue to closely monitor Medicaid utilization trends and other legislative changes and remain focused on maximizing LINZESS profits and cash flows. Moving to slide 12, LINZESS' US net sales were down 19% year-over-year in the third quarter. On a year-to-date basis, US net sales were down 13% compared with the third quarter of 2023 year-to-date. Ironwood revenue in the third quarter was $92 million, a decrease of 19% year-over-year. GAAP net income was $4 million and adjusted EBITDA was $26 million. In September we amended our credit facility, providing us with $50 million of additional liquidity and extending the maturity to December 2028, allowing for greater flexibility as we continue to evolve our capital structure and operate our business. In the third quarter, we also repaid $25 million of the outstanding principal balance on our revolving credit facility, ending the third quarter with $400 million drawn on the facility. We ended the quarter with $88 million of cash and cash equivalents and we continue to believe LINZESS cash flows will support our existing portfolio including the potential apraglutide launch further progress our development programs and repay our debt. Moving to slide 13. Based on our third quarter performance, including continued stabilization in Medicaid utilization trends, we are maintaining our full year 2024 guidance that we had issued in the second quarter. We continue to expect LINZESS US net sales between $900 million and $950 million, Ironwood revenue of between $350 million and $375 million and adjusted EBITDA of greater than $75 million. Discipline expense management remains priority, as we seek to offset top line revenue headwinds to optimize profits and cash flows. To summarize, LINZESS’ demand growth is robust and the brand's market leadership position continues to strengthen. Our goal now and for the future is to focus demand growth to maximize LINZESS’ profits and cash flow. In addition, we're making smart decisions in clinical development to focus on therapies with a clear path to market such as apraglutide that fulfill unmet patient needs. As such, we remain focused on advancing towards approval and commercialization of apraglutide as soon as possible. The new data presented at ACG are further evidence of apraglutide's strong clinical profile, not only for the potential treatment of adult SBS patients who are dependent on parenteral support, but also for the significant life cycle management opportunities that lie ahead. I want to close by thanking all of our employees, patients, caregivers and advocates for their shared dedication to advancing and supporting therapies for GI diseases. Operator, you may now open up the line for questions.
Operator: Thank you. [Operator Instructions] Your first question comes from the line of Amy Li with Jefferies. Please go ahead. .
Amy Li: Hey, thanks so much for taking my question. I’ve just two. We noticed that the commercial margin for LINZESS is slightly up quarter-over-quarter. Could we see this continue to expand going forward and help offset some of the pricing headwinds? And then finally, wanted to get your latest thoughts on the impact to LINZESS from Part D redesign in 2025. How much do you actually expect LINZESS to eat into the catastrophic phase, given the annual WACC is around 6,500? Thanks so much.
Sravan Emany: Yeah, thanks, Amy. Good morning. So let me just start by saying we do believe there's going to be a pricing headwind 2025. We haven't given specific guidance on 2025 at this point. We'll provide guidance full year next year, earlier in the year as we normally do. Just given how this year has kind of gone from a guidance perspective, we want to make sure we give the best possible guidance we can and I think we'll be in a good position earlier next year. With respect to commercial margins, Look, I think we're pleased with where the margins came out in the quarter and we'll continue to manage track expenses to draw as much profits out of the brand as we can. But right now I think what you're seeing is a good predictor of where the brand will be for the year.
Amy Li: Perfect. Thanks so much.
Operator: Your next question comes from the line of David Amsellem with Piper Sandler. Please go ahead.
David Amsellem: Hey, thanks. Just a couple. Maybe taking a step back on LINZESS and just looking at contracting in general, is there the potential for taking a fundamentally different look at contracting with payers as the product moves into, towards the end of its commercial life? In other words, is there the potential for renegotiation such that you try to get better at net economics, just trying to better understand what you can do to improve the gross to net thinking beyond this year. So that's number one. And then number two, regarding the commercial margins, I mean, is this a case where as the product nears the end of its commercial life, there's going to be less spend associated with LINZESS, such that you're just sort of managing the brand for profitability? Maybe help us better understand how you're thinking about that. Not really a 2025 question, but just sort of longer term through the LOA. Thank you.
Tom McCourt: So as I think about where we are, where we're going, I mean we're at a point right now where the market is in a very, very strong place or I'm sorry, that the product is in a very, very strong place in the marketplace. The dominant player, it continues to gain share even in spite of some emerging competition. And I think we're at a point now where, as we mentioned earlier, we need to really look critically at how we continue to increase profits and cash flow. So as I look at the overall investment in the brand and I look at market access and contracting as part of that, the question is how do we balance ongoing growth, investment and promotion in contracting? And we're critically looking at all those. There's no question at this point in time the objective is to increase the margins and the profitability. So right now we're looking at everything from what we spend in media to our selling effort and how we contract to really maximize what we can push to the bottom line. And there's no question we will look at, we continue to look at other contracting strategies to really maximize that, including things like co-pay assistance. So I think all of those things right now are on the table and we're working very closely with AbbVie who is absolutely aligned with us to say it's time to really start looking at increasing profits and cash flow.
Operator: Your next question comes from the line of Jason Butler with Citizens JMP. Please go ahead.
Jason Butler: Hi, thanks for taking the question. Just another one asked. When you look forward through to LOE, how do you think about the drivers of demand growth and obviously promotions being one of them? I guess I'm thinking more in terms of things like breadth and depth of prescriber base and not just market share but the patient profile of this receiving the drug. Thank you.
Tom McCourt: Yeah, I'll take that. It's Tom. I think there's probably three pieces to that. When you're the market leader this is all about growing the market and capturing disproportionate share. And we've been doing that for the last several years. But we're at a point right now where the momentum is extremely strong, both with regard to the market dynamics but also the presence of the brand. So what we have seen over the past couple years is there's significantly more people seeking care, obviously in part that's due to increased awareness of the disease that has been driven with by years of DTC campaigns and also physicians view of who the appropriate patient is, which is also something that we spent a great deal of time educating physicians on as far as who is the right patient and is the patient appropriate for the drug, and of course, adding the pediatric indications expanded that significantly. And as we move forward, certainly we want to continue to drive demand, but we want to do that in a very far more efficient way, which we're looking at. And also other lifecycle management plays such as OTC, which clearly is on the horizon and something that we are working with [Indiscernible] to really understand when that happens and how it happens, because as you know, it's a very large market and these tend to be very durable brands over time, over the counter. So I think when I look at that, I think LINZESS is in a very strong position to continue to grow. And I think we can -- and I think the momentum itself will continue to carry it in the years to come, and we really need to focus on profits and cash flow.
Jason Butler: Great, thanks, Tom. And then I just had one on apraglutide. You're obviously continuing to focus on presenting data at medical meetings. Can you maybe talk about the other aspects of the commercial readiness work that you're doing now and have planned for the coming months during the regulatory review?
Tom McCourt: Yeah, this has been ongoing for the last six to nine months. You just don't turn on a switch and go to market, as you know, and everybody on this call knows. This really focuses on how do we prepare the market, how do we prepare the brand, how do we prepare the organization. And we are very diligent in moving all of those things forward, including we're already out there in medical meetings with a disease awareness program about what is short bowel syndrome and what are the current limitations of therapies. As we prepare the market, obviously, Mike and his team are working towards pulling together the best possible label we can. And then of course, we have some significant things we need to create as far as core capabilities in the organization, particularly things like a patient service hub, which really is going to be critical for pulling patients through the system, both with regard to getting them on the drug, but also keeping them on the drug, which is something that I think we'll be sharing in the upcoming months with regard to our go to market strategy. But also the potential value of apraglutide, not only its attractiveness as the drug of first choice, but also the durability and the likely adherence to therapy, which then increases the overall value of each patient that's treated. And the team is working on those. And as we complete that work and move it forward, we'll be sharing that with you in the months to come.
Jason Butler: Thank you, Tom, and thanks for taking the questions.
Tom McCourt: Thanks Jason.
Operator: Your next question comes from the line of Mohit Bansal with Wells Fargo. Please go ahead.
Mohit Bansal: Question -- I have two if I may. One is that can you help us understand the -- it seems like the $30 million charge you took in the first quarter, seems like a lot of that is reversing. Can you help us understand the dynamic here and why it is not impacting the guidance, because it seems like a positive impact? And the second question is regarding the -- I mean it seems like the fourth quarter -- if I do the math, fourth quarter, you're expecting a decent bump in your share of profits, not as much as the top line number for LINZESS. Can you help us understand the dynamic that would -- that will play out here for fourth quarter here? Thank you very much.
Sravan Emany : Yeah, so Mohit, I don't necessarily understand the second question. Could you repeat that?
Mohit Bansal: So like if I look at the guidance for LINZESS, it is 350 to 375 for your promotion plus profit. You did about 252 so far in nine months, so it seems like there is a bump, there's an inflection in fourth quarter. So can you help us understand what is causing the inflection? It doesn't seek -- okay, thank you.
Sravan Emany : Yeah. So first of all, Mohit, it's cyclical, right, and the brand has been historically cyclical. The fourth quarter tends to have more of the profit than other quarters, so that's the answer to the second question. With the first question, the first question was tied to just the adjustments we've taken. I would say that, look, there's been a small divergence about when and timing for the recording of these gross to net adjustments with respect to AbbVie and they will even out over the course of the full year, but that's all you're seeing is just timing differences at this point in time.
Mohit Bansal: Got it. Helpful, thank you.
Operator: Your next question comes from the line of Natalia Davis [Phonetic] with Interim Health Research. Please go ahead.
Unidentified Participant: Hi, thank you for taking my question. Just on costs, should we expect a jump in SG&A associated with the pre-launch cost for apra? And how should we think about R&D going into 2025 compared to the current year? Thank you.
Sravan Emany: First of all, thanks for the question. And I think as I mentioned earlier, we'll give guidance on 2025, as we normally do next year. But just know that we have an existing sales force. Part of the rationale for acquiring apraglutide and buying an asset that we think we could take commercial is the fact that we already have significant commercial infrastructure, but we'll give guidance on where we think we will be next year for spend and launch and profitability when we give guidance.
Unidentified Participant: Great. Thank you.
Operator: [Operator Instructions] Okay, your next question comes from the line of Learn Partners [Phonetic]. Please go ahead.
Unidentified Participant : Hey, guys, this is Matt Calperon [Phonetic] for [Indiscernible]. Thanks for taking my question. Just on apraglutide, how large of a salesforce do you need here and how will this between the current LINZESS team and apraglutide? Will the LINZESS team start selling apraglutide as well and/or if so, like how overlapping or not is the prescriber base? Thank you so much.
Tom McCourt: Yeah, I think, you know, this is the real strength that we bring to the table here is, we have a very tenured and experienced sales force in gastroenterology. They continue to do a fantastic job with LINZESS, as you well know. And there is a great deal of overlap with regard to which offices. There may be slightly different prescribers, but it's largely the same offices now. There will be some additions to that, such as large academic centers and some other areas that we would focus. But keep in mind, this being a rare disease, this is also far fewer prescribers than we're currently calling on. So I think we feel very strongly that we can easily fold apra into our existing selling effort and be able to get up and running very quickly because of the strong access we have from day one. So I think it is one of the real towering strengths that Ironwood has and brings to the table in this space.
Unidentified Participant : Great. Thanks for the insight and taking my question.
Tom McCourt: All right, thank you.
Operator: We do not have any more questions at this time. Ladies and gentlemen, that concludes today's call. Thank you all for joining. You may now disconnect.
Subscribe now to gain full access to the earnings summary, 5 years analyst estimates and more exclusive content.
Subscribe NowWARNING: AI-generated summary.
While this is a phenomenal tool that can save you time and provide meaningful insights and key takeaways from the earnings call, it may contain inaccuracies or misinterpretations. For precise information, please refer to the original transcript.
(* All numbers are in thousands)
Fiscal Year | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 76,436 | 149,555 | 273,957 | 298,276 | 346,639 | 428,413 | 389,523 | 413,753 | 410,596 | 442,735 |
Cost Of Revenue | 25,583 | 12 | 1,868 | 19,406 | 32,751 | 23,875 | 3,136 | 1,523 | 1,418 | 1,575 |
Gross Profit | 50,853 | 149,543 | 272,089 | 278,870 | 313,888 | 404,538 | 386,387 | 412,230 | 409,178 | 441,160 |
Research And Development Expenses | 101,890 | 108,746 | 139,492 | 148,228 | 166,503 | 115,044 | 88,062 | 70,405 | 44,265 | 99,410 |
General And Administrative Expenses | 118,333 | 125,247 | 173,281 | 233,123 | 241,291 | 0 | 0 | 0 | 0 | 0 |
Selling And Marketing Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling General And Administrative Expenses | 118,333 | 125,247 | 173,281 | 233,123 | 241,291 | 172,450 | 140,003 | 111,133 | 115,994 | 132,714 |
Other Expenses | 661 | 17,638 | 981 | 6,214 | 8,111 | 514 | 24 | 0 | 0 | 1,113,766 |
Operating Expenses | 220,223 | 233,993 | 313,754 | 387,565 | 415,905 | 287,494 | 228,065 | 181,538 | 160,259 | 232,124 |
Cost And Expenses | 245,806 | 234,005 | 315,622 | 406,971 | 448,656 | 311,369 | 231,201 | 181,538 | 160,259 | 233,699 |
Interest Income | 257 | 443 | 1,169 | 2,111 | 2,991 | 2,862 | 1,504 | 726 | 9,501 | 18,971 |
Interest Expense | 21,166 | 30,653 | 37,984 | 34,259 | 34,733 | 36,602 | 29,478 | 31,150 | 7,598 | 21,629 |
Depreciation And Amortization | 12,331 | 11,630 | 11,260 | 14,617 | 11,970 | 5,580 | 3,564 | 1,523 | 1,418 | 1,575 |
EBITDA | -169,370 | -84,450 | -40,684 | -102,481 | -93,906 | 120,420 | 159,850 | 232,941 | 259,838 | 210,611 |
Operating Income | -169,370 | -102,088 | -51,870 | -77,385 | -238,892 | 120,123 | 142,940 | 232,259 | 250,337 | 209,036 |
Total Other Income Expenses Net | 661 | -27,566 | -2,059 | 26,017 | -145,618 | -61,180 | -34,079 | -31,602 | 2,085 | -1,157,105 |
income Before Tax | -189,618 | -142,669 | -81,708 | -116,937 | -282,368 | 58,943 | 108,861 | 200,657 | 252,422 | -948,069 |
Income Tax Expense | 8,578 | 19,023 | 37,984 | 34,259 | -5,752 | 74,257 | 2,685 | -327,791 | 77,357 | 83,490 |
Net Income | -189,618 | -142,669 | -81,708 | -116,937 | -282,368 | -15,314 | 106,176 | 528,448 | 175,065 | -1,002,239 |
Eps | -1.390 | -1 | -0.560 | -0.790 | -1.850 | -0.100 | 0.670 | 3.260 | 1.130 | -6.450 |
Eps Diluted | -1.390 | -1 | -0.560 | -0.780 | -1.850 | -0.100 | 0.660 | 3.210 | 0.940 | -6.450 |
Weighted Average Shares Outstanding | 136,811 | 142,155 | 144,928 | 148,418.918 | 152,634 | 156,023 | 159,427 | 162,245 | 154,366 | 155,435 |
Weighted Average Shares Outstanding Diluted | 136,811 | 142,155 | 145,907.143 | 148,993 | 152,634 | 156,023 | 160,655 | 164,418 | 186,312 | 155,435 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Fiscal Year | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Cash And Cash Equivalents | 74,297 | 261,287 | 54,004 | 125,736 | 173,172 | 177,023 | 362,564 | 620,129 | 656,203 | 92,154 |
Short Term Investments | 174,037 | 178,107 | 251,212 | 95,680 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash And Short Term Investments | 248,334 | 439,394 | 305,216 | 221,416 | 173,172 | 177,023 | 362,564 | 620,129 | 656,203 | 92,154 |
Net Receivables | 25,839 | 54,518 | 64,854 | 82,157 | 80,950 | 117,246 | 122,351 | 114,042 | 115,458 | 129,122 |
Inventory | 4,954 | 0 | 1,081 | 735 | 0 | 648 | 1 | 1,250 | 1,250 | 1 |
Other Current Assets | 10,603 | 6,293 | 9,030 | 7,288 | 12,313 | 11,935 | 9,189 | 9,804 | 7,715 | 12,011.999 |
Total Current Assets | 289,730 | 500,205 | 380,181 | 311,596 | 266,435 | 306,852 | 495,839 | 745,225 | 780,626 | 233,288 |
Property Plant Equipment Net | 29,826 | 21,075 | 20,512 | 17,274 | 17,270 | 30,172 | 25,505 | 22,925 | 20,311 | 18,171 |
Goodwill | 0 | 0 | 785 | 785 | 785 | 785 | 785 | 0 | 0 | 0 |
Intangible Assets | 0 | 0 | 166,119 | 159,905 | 0 | 0 | 0 | 0 | 0 | 3,682 |
Goodwill And Intangible Assets | 0 | 0 | 166,904 | 160,690 | 785 | 785 | 785 | -24,483 | -15,074 | 3,682 |
Long Term Investments | 0 | 95,213 | 140,768 | 115,244 | 47,446 | 64,934 | 36,951 | 24,483 | 15,074 | -1 |
Tax Assets | 0 | 0 | -140,768 | -115,244 | -47,446 | -64,934 | -36,951 | 333,294 | 283,661 | 212,324 |
Other Non Current Assets | 13,957 | 2,628 | 142,224 | 116,114 | 47,560 | 64,939 | 37,109 | 25,483 | 15,921 | 3,608 |
Total Non Current Assets | 43,783 | 118,916 | 329,640 | 294,078 | 65,615 | 95,896 | 63,399 | 381,702 | 319,893 | 237,784.999 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Total Assets | 333,513 | 619,121 | 709,821 | 605,674 | 332,050 | 402,748 | 559,238 | 1,126,927 | 1,100,519 | 471,073 |
Account Payables | 35,948 | 36,135 | 62,941 | 61,508 | 71,594 | 5,487 | 661 | 935 | 483 | 7,830 |
Short Term Debt | 12,410 | 27,595 | 6,227 | 4,077 | 47,627 | 1,146 | 3,128 | 119,985 | 3,065 | 202,686 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 656 | 1,244 |
Deferred Revenue | 7,191 | 7,191 | 7,719 | 195 | 252 | 875 | 28,384 | 39,462 | 0 | 1,244 |
Other Current Liabilities | 4,992 | 5,544 | 14,244 | 247 | 51 | 33,421 | 540 | 1,316 | 21,977 | 64,341 |
Total Current Liabilities | 60,541 | 76,465 | 91,131 | 66,027 | 119,524 | 40,929 | 32,713 | 161,698 | 25,525 | 276,101 |
Long Term Debt | 164,909 | 353,890 | 366,574 | 396,091 | 366,296 | 430,076 | 450,574 | 355,817 | 412,850 | 498,309 |
Deferred Revenue Non Current | 8,989 | 1,798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non Current | -2,571 | 81,723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Current Liabilities | 13,093 | 10,120 | 185,400 | 133,708 | 42,601 | 24,994 | 13,311 | 3,501 | 9,766 | 42,958 |
Total Non Current Liabilities | 184,420 | 447,531 | 551,974 | 529,799 | 408,897 | 455,070 | 463,885 | 359,318 | 422,616 | 541,267 |
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Lease Obligations | 3,723 | 2,937 | 6,309 | 4,077 | 231 | 23,228 | 23,446 | 21,611 | 19,664 | 14,543 |
Total Liabilities | 244,961 | 523,996 | 643,105 | 595,826 | 528,421 | 495,999 | 496,598 | 521,016 | 448,141 | 817,368 |
Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock | 141 | 143 | 148 | 151 | 154 | 158 | 161 | 162 | 154 | 156 |
Retained Earnings | -967,446 | -1,110,115 | -1,191,823 | -1,308,760 | -1,591,128 | -1,572,232 | -1,466,056 | -937,608 | -696,376 | -1,698,615 |
Accumulated Other Comprehensive Income Loss | -19 | -86 | -7 | -79 | 0 | 0 | 0 | 0 | 0 | -3,031 |
Other Total Stockholders Equity | 1,055,876 | 1,205,183 | 1,258,398 | 1,318,536 | 1,394,603 | 1,478,823 | 1,528,535 | 1,543,357 | 1,348,600 | 1,355,195 |
Total Stockholders Equity | 88,552 | 95,125 | 66,716 | 9,848 | -196,371 | -93,251 | 62,640 | 605,911 | 652,378 | -346,295 |
Total Equity | 88,552 | 95,125 | 66,716 | 9,848 | -196,371 | -93,251 | 62,640 | 605,911 | 652,378 | -346,295 |
Total Liabilities And Stockholders Equity | 333,513 | 619,121 | 709,821 | 605,674 | 332,050 | 402,748 | 559,238 | 1,126,927 | 1,100,519 | 471,073 |
Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities And Total Equity | 333,513 | 619,121 | 709,821 | 605,674 | 332,050 | 402,748 | 559,238 | 1,126,927 | 1,100,519 | 471,073 |
Total Investments | 174,037 | 178,107 | 251,212 | 95,680 | 47,446 | 64,934 | 36,951 | 24,483 | 15,074 | -1 |
Total Debt | 177,319 | 381,485 | 372,801 | 400,168 | 413,923 | 431,222 | 453,702 | 475,802 | 415,915 | 715,538 |
Net Debt | 103,022 | 120,198 | 318,797 | 274,432 | 240,751 | 254,199 | 91,138 | -144,327 | -240,288 | 623,384 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Fiscal Year | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | -189,618 | -142,669 | -81,708 | -116,937 | -282,368 | 21,505 | 106,176 | 528,448 | 175,065 | -1,002,239 |
Depreciation And Amortization | 12,331 | 11,630 | 11,260 | 14,617 | 14,223 | 5,580 | 3,564 | 1,523 | 1,418 | 1,575 |
Deferred Income Tax | 21,496 | 28,484 | -7,309 | 7,534 | 159,114 | 35,934 | 6,599 | -333,294 | 65,739 | 72,637 |
Stock Based Compensation | 26,184 | 25,469 | 29,219 | 33,820 | 43,977 | 31,278 | 31,175 | 22,281 | 27,048 | 59,553 |
Change In Working Capital | -30,100 | -38,239 | -5,018 | -21,788 | 7,616 | -99,993 | -941 | 17,731 | 2,820 | 11,279 |
Accounts Receivables | -23,680 | -28,679 | -10,336 | -17,303 | 1,207 | -68,893 | 4,091 | 7,712 | 7,993 | 924 |
Inventory | -3,078 | 3,653 | 1,267 | 346 | -806 | 725 | 648 | 0 | 0 | 0 |
Accounts Payables | 1,425 | -1,551 | 19,683 | -6,843 | 8,057 | -32,700 | -7,523 | -2,644 | -8,116 | 12,380 |
Other Working Capital | -4,767 | -11,662 | -15,632 | 2,012 | -842 | 875 | 1,843 | 12,663 | 2,943 | -2,025 |
Other Non Cash Items | 4,139 | 8,398 | 28,123 | -16,809 | -13,444 | 16,421 | 22,263 | 25,206 | 1,673 | 1,068,170 |
Net Cash Provided By Operating Activities | -155,568 | -106,927 | -25,433 | -99,563 | -70,882 | 10,725 | 168,836 | 261,895 | 273,763 | 183,427 |
Investments In Property Plant And Equipment | -3,538 | -4,049 | -104,206 | -4,211 | -8,621 | -7,189 | -1,842 | -265 | -136 | -273 |
Acquisitions Net | 0 | 147 | 100,000 | 135 | 1,563 | 268 | 0 | 0 | 0 | -1,026,045 |
Purchases Of Investments | -253,995 | -281,958 | -311,116 | -191,354 | -3,241 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments | 200,964 | 276,707 | 237,423 | 346,890 | 99,165 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites | -53,031 | 147 | -99,775 | 135 | 1,563 | -4,223 | 0 | 0 | 0 | 0 |
Net Cash Used For Investing Activites | -56,569 | -9,153 | -177,674 | 151,460 | 88,866 | -11,144 | -1,842 | -265 | -136 | -1,026,318 |
Debt Repayment | -2,225 | -14,029 | -28,771 | -137,492 | -1,824 | -156,409 | 0 | 0 | -120,699 | -300,000 |
Common Stock Issued | 190,428 | 14,196 | 24,841 | 26,370 | 32,061 | 13,595 | 18,546 | 19,581 | 9,540 | 6,357 |
Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24,131 | -126,394 | 0 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activites | 22,741 | 317,099 | 24,595 | 157,327 | 31,896 | 141,629 | 18,546 | -4,550 | 111,159 | 570,803 |
Net Cash Used Provided By Financing Activities | 210,944 | 303,070 | -4,176 | 19,835 | 30,072 | -1,185 | 18,546 | -4,550 | -237,553 | 277,160 |
Effect Of Forex Changes On Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -53 |
Net Change In Cash | -1,193 | 186,990 | -207,283 | 71,732 | 48,056 | -1,604 | 185,540 | 257,080 | 36,074 | -565,299 |
Cash At End Of Period | 74,297 | 261,287 | 54,004 | 125,736 | 180,848 | 179,244 | 364,784 | 621,864 | 657,938 | 92,154 |
Cash At Beginning Of Period | 75,490 | 74,297 | 261,287 | 54,004 | 132,792 | 180,848 | 179,244 | 364,784 | 621,864 | 657,453 |
Operating Cash Flow | -155,568 | -106,927 | -25,433 | -99,563 | -70,882 | 10,725 | 168,836 | 261,895 | 273,763 | 183,427 |
Capital Expenditure | -3,538 | -4,049 | -104,206 | -4,211 | -8,621 | -7,189 | -1,842 | -265 | -136 | -273 |
Free Cash Flow | -159,106 | -110,976 | -129,639 | -103,774 | -79,503 | 3,536 | 166,994 | 261,630 | 273,627 | 183,154 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Revenue (TTM) : | P/S (TTM) : | 1.49 | ||
Net Income (TTM) : | P/E (TTM) : | 22.5 | ||
Enterprise Value (TTM) : | 689.96M | EV/FCF (TTM) : | 5.57 | |
Dividend Yield (TTM) : | 0 | Payout Ratio (TTM) : | 0 | |
ROE (TTM) : | -0.08 | ROIC (TTM) : | -0.38 | |
SG&A/Revenue (TTM) : | 0 | R&D/Revenue (TTM) : | 0.32 | |
Net Debt (TTM) : | 442.735M | Debt/Equity (TTM) | -0.69 | P/B (TTM) : | -1.81 | Current Ratio (TTM) : | 3.62 |
Trading Metrics:
Open: | 3.53 | Previous Close: | 3.52 | |
Day Low: | 3.34 | Day High: | 3.74 | |
Year Low: | 3.34 | Year High: | 15.7 | |
Price Avg 50: | 4.25 | Price Avg 200: | 6.79 | |
Volume: | 126844 | Average Volume: | 1.576M |