UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
For the quarterly period ended
OR
For the transition period from to
Commission file number
(State or other jurisdiction of incorporation or | (I.R.S. Employer Identification No.) |
(Address of principal executive offices) (Zip code)
(
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class | Trading Symbol | Name of Each Exchange on Which Registered | ||||
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ⌧
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ⌧
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12-b2 of the Exchange Act.
Accelerated filer ◻ | |
Non-accelerated filer ◻ | Smaller reporting company |
Emerging growth company |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ◻
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Shares of common stock, par value $.01 per share:
IMMUNOGEN, INC.
FORM 10-Q
FOR THE QUARTER ENDED SEPTEMBER 30, 2023
TABLE OF CONTENTS
Item |
|
| Page Number | ||
Financial Information | |||||
2 | |||||
Consolidated Balance Sheets as of September 30, 2023 and December 31, 2022 | 2 | ||||
3 | |||||
4 | |||||
Consolidated Statements of Cash Flows for the nine months ended September 30, 2023 and 2022 | 5 | ||||
6 | |||||
Management’s Discussion and Analysis of Financial Condition and Results of Operations | 21 | ||||
29 | |||||
29 | |||||
Other Information | |||||
29 | |||||
29 | |||||
30 | |||||
31 |
Forward-looking statements
This Form 10-Q includes forward-looking statements. Forward-looking statements are neither historical facts nor assurances of future performance. Instead, these forward-looking statements relate to analyses and other information that are based on beliefs, expectations, assumptions, and forecasts of future results and estimates of amounts that are not yet determinable. These statements also relate to our prospects, future clinical, regulatory, and other developments and data releases, commercialization efforts, product candidates, and business strategies.
These forward-looking statements are identified by their use of terms and phrases, such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “predict,” “project,” “will,” and other similar terms and phrases, including references to assumptions. These statements are contained in the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” sections, as well as the notes to our financial statements and other sections of this report.
We may not actually achieve the plans, intentions, or expectations disclosed in our forward-looking statements, and investors should not place undue reliance on our forward-looking statements. Additionally, these forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause actual results to be materially different from those contemplated by our forward-looking statements. These known and unknown risks, uncertainties, and other factors are described in detail in the “Risk Factors” section and in other sections of this report and our Annual Report on Form 10-K for the year ended December 31, 2022 filed with the Securities and Exchange Commission (SEC) on March 1, 2023, as supplemented by our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2023 and June 30, 2023, and as updated and/or supplemented in subsequent filings with the SEC. The forward-looking statements contained herein represent our views as of the date of this Form 10-Q. Except as required by law, we disclaim any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.
1
ITEM 1. Financial Statements
IMMUNOGEN, INC.
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
In thousands, except per share amounts
| September 30, |
| December 31, | |||
2023 | 2022 | |||||
ASSETS | ||||||
Cash and cash equivalents | $ | | $ | | ||
Accounts receivable |
| |
| | ||
Unbilled receivable |
| |
| | ||
Non-cash royalty receivable | | | ||||
Inventory | | — | ||||
Prepaid and other current assets |
| |
| | ||
Total current assets |
| |
| | ||
Property and equipment, net of accumulated depreciation |
| |
| | ||
Operating lease right-of-use assets | | | ||||
Inventory, net of current portion | | | ||||
Other assets |
| |
| | ||
Total assets | $ | | $ | | ||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||
Accounts payable | $ | | $ | | ||
Accrued compensation |
| |
| | ||
Other accrued liabilities |
| |
| | ||
Current portion of liability related to the sale of future royalties, net of deferred financing costs of $ | | | ||||
Current portion of operating lease liability | | | ||||
Current portion of deferred revenue |
| |
| | ||
Total current liabilities |
| |
| | ||
Senior secured term loan, net | | — | ||||
Deferred revenue, net of current portion |
| |
| | ||
Operating lease liability, net of current portion | | | ||||
Liability related to the sale of future royalties, net of current portion and deferred financing costs of $ | | | ||||
Other long-term liabilities |
| |
| | ||
Total liabilities |
| |
| | ||
Commitments and contingencies (Note K) | ||||||
Shareholders’ equity: | ||||||
Preferred stock, $ |
|
| ||||
Common stock, $ |
| |
| | ||
Additional paid-in capital |
| |
| | ||
Accumulated deficit |
| ( |
| ( | ||
Total shareholders’ equity |
| |
| | ||
Total liabilities and shareholders’ equity | $ | | $ | |
The accompanying notes are an integral part of the consolidated financial statements.
2
IMMUNOGEN, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(UNAUDITED)
In thousands, except per share amounts
Three Months Ended | Nine Months Ended | ||||||||||||
September 30, | September 30, | ||||||||||||
| 2023 |
| 2022 |
| 2023 |
| 2022 | ||||||
Revenues: | |||||||||||||
Product revenue, net | $ | | $ | — | $ | | $ | — | |||||
License and milestone fees | | | | | |||||||||
Non-cash royalty revenue related to the sale of future royalties | | | | | |||||||||
Research and development support |
| |
| — |
| |
| | |||||
Total revenues |
| |
| |
| |
| | |||||
Cost and operating expenses: | |||||||||||||
Cost of sales | | — | | — | |||||||||
Research and development |
| |
| |
| |
| | |||||
Selling, general and administrative |
| |
| |
| |
| | |||||
Total cost and operating expenses |
| |
| |
| |
| | |||||
Income (loss) from operations |
| |
| ( |
| ( |
| ( | |||||
Interest income |
| |
| |
| |
| | |||||
Interest expense on term loan | ( | — | ( |
| — | ||||||||
Non-cash interest expense on liability related to the sale of future royalties and term loan | ( | ( | ( | ( | |||||||||
Other expense, net |
| ( |
| ( |
| ( |
| ( | |||||
Net income (loss) before income taxes | | ( | ( | ( | |||||||||
Income tax benefit | | — | | — | |||||||||
Net income (loss) | $ | | $ | ( | $ | ( | $ | ( | |||||
Net income (loss) per common share - basic (Note B) | $ | $ | ( | $ | ( | $ | ( | ||||||
Net income (loss) per common share - diluted (Note B) | $ | | ( | $ | ( | $ | ( | ||||||
Weighted-average common shares outstanding - basic | | ||||||||||||
Weighted-average common shares outstanding - diluted | | | | |
The accompanying notes are an integral part of the consolidated financial statements.
3
IMMUNOGEN, INC.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
(UNAUDITED)
In thousands
Series A Convertible | Additional | Total | |||||||||||||||||
Preferred Stock | Common Stock | Paid-In | Accumulated | Shareholders’ | |||||||||||||||
| Shares |
| Amount |
| Shares |
| Amount |
| Capital |
| Deficit |
| Equity | ||||||
Balance at December 31, 2021 | — | $ | — | | $ | | $ | | $ | ( | $ | | |||||||
Net loss | — | — | — | — | — | ( | ( | ||||||||||||
Issuance of common stock pursuant to the exercise of stock options and employee stock purchase plan | — | — | | | | — | | ||||||||||||
Issuance of common stock, net of issuance costs | — | — | — | — | — | — | — | ||||||||||||
Restricted stock units vested | — | — | | — | — | — | — | ||||||||||||
Stock option and restricted stock compensation expense | — | — | — | — | | — | | ||||||||||||
Directors’ deferred share unit compensation | — | — | — | — | | — | | ||||||||||||
Balance at March 31, 2022 | — | $ | — | | $ | | $ | | $ | ( | $ | | |||||||
Net loss | — | — | — | — | — | ( | ( | ||||||||||||
Issuance of common stock pursuant to the exercise of stock options and employee stock purchase plan | — | — | | | | — | | ||||||||||||
Stock option and restricted stock compensation expense | — | — | — | — | | — | | ||||||||||||
Directors’ deferred share unit compensation | — | — | — | — | | — | | ||||||||||||
Balance at June 30, 2022 | — | $ | — | | $ | | $ | | $ | ( | $ | | |||||||
Net loss | — | — | — | — | — | ( | ( | ||||||||||||
Issuance of common stock pursuant to the exercise of stock options and employee stock purchase plan | — | — | | | | — | | ||||||||||||
Stock option and restricted stock compensation expense | — | — | — | — | | — | | ||||||||||||
Directors’ deferred share unit compensation | — | — | — | — | | — | | ||||||||||||
Balance at September 30, 2022 | — | $ | — | | $ | | $ | | $ | ( | $ | | |||||||
Net loss | — | — | — | — | — | ( | ( | ||||||||||||
Issuance of common stock, net of issuance costs | — | — | | | | — | | ||||||||||||
Issuance of common stock pursuant to the exercise of stock options and employee stock purchase plan | — | — | | | | — | | ||||||||||||
Stock option and restricted stock compensation expense | — | — | — | — | | — | | ||||||||||||
Restricted stock units vested | — | — | | — | — | — | — | ||||||||||||
Directors’ deferred share unit compensation | — | — | — | — | | — | | ||||||||||||
Balance at December 31, 2022 | — | $ | — | | $ | | $ | | $ | ( | $ | | |||||||
Net loss | — | — | — | — | — | ( | ( | ||||||||||||
Issuance of common stock pursuant to the exercise of stock options and employee stock purchase plan | — | — | | | | — | | ||||||||||||
Stock option and restricted stock compensation expense | — | — | — | — | | — | | ||||||||||||
Directors’ deferred share unit and common stock compensation | — | — | | | — | | |||||||||||||
Balance at March 31, 2023 | — | $ | — | | $ | | $ | | $ | ( | $ | | |||||||
Net loss | — | — | — | — | — | ( | ( | ||||||||||||
Issuance of common stock, net of issuance costs | — | — | | | | — | | ||||||||||||
Issuance of common stock pursuant to the exercise of stock options and employee stock purchase plan | — | — | | | | — | | ||||||||||||
Issuance of common stock pursuant to pre-funded warrant exchange | — | — | | — | — | — | — | ||||||||||||
Issuance of Series A Preferred Stock in exchange for common stock | — | ( | ( | | — | — | |||||||||||||
Stock option and restricted stock compensation expense | — | — | — | — | | — | | ||||||||||||
Directors’ deferred share unit and common stock compensation | — | — | | — | | — | | ||||||||||||
Balance at June 30, 2023 | | $ | — | | $ | | $ | | $ | ( | $ | | |||||||
Net income (loss) | — | — | — | — | — | | | ||||||||||||
Issuance of common stock pursuant to the exercise of stock options and employee stock purchase plan | — | — | | | | — | | ||||||||||||
Issuance of common stock pursuant to pre-funded warrant exchange | — | — | | — | — | — | — | ||||||||||||
Issuance of common stock, net of issuance costs | — | — | — | — | ( | — | ( | ||||||||||||
Stock option and restricted stock compensation expense | — | — | — | — | | — | | ||||||||||||
Directors’ deferred share unit and common stock compensation | — | — | | — | | — | | ||||||||||||
Balance at September 30, 2023 | | $ | — | | $ | | $ | | $ | ( | $ | |
The accompanying notes are an integral part of the consolidated financial statements.
4
IMMUNOGEN, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
In thousands
Nine Months Ended | ||||||
September 30, | ||||||
| 2023 |
| 2022 | |||
Cash flows from operating activities: | ||||||
Net loss | $ | ( | $ | ( | ||
Adjustments to reconcile net loss to net cash used for operating activities: | ||||||
Non-cash royalty revenue related to sale of future royalties | ( | ( | ||||
Non-cash interest expense on liability related to sale of future royalties | | | ||||
Non-cash interest expense on amortization of debt discount and issuance costs | | — | ||||
Depreciation and amortization |
| |
| | ||
Stock and deferred share unit compensation |
| |
| | ||
Change in operating assets and liabilities: | ||||||
Accounts receivable |
| ( |
| | ||
Unbilled receivable |
| ( |
| | ||
Inventory |
| ( |
| — | ||
Contract asset | — |
| | |||
Prepaid and other current assets |
| ( |
| ( | ||
Operating lease right-of-use assets | | | ||||
Other assets |
| ( |
| ( | ||
Accounts payable |
| ( |
| | ||
Accrued compensation |
| |
| | ||
Other accrued liabilities |
| |
| | ||
Deferred revenue |
| |
| ( | ||
Operating lease liability | ( | ( | ||||
Net cash used for operating activities |
| ( |
| ( | ||
Cash flows from investing activities: | ||||||
Purchases of property and equipment | ( | ( | ||||
Net cash used for investing activities |
| ( |
| ( | ||
Cash flows from financing activities: | ||||||
Proceeds from issuance of common stock under stock plans |
| |
| | ||
Proceeds from term loan, net of $ | | — | ||||
Proceeds from common stock issuance, net of $ | | — | ||||
Net cash provided by financing activities |
| |
| | ||
Net change in cash and cash equivalents |
| |
| ( | ||
Cash and cash equivalents, beginning of period |
| | | |||
Cash and cash equivalents, end of period | $ | | $ | | ||
Supplemental cash flow information: | ||||||
Cash paid during the year for interest | $ | | $ | — | ||
Cash paid during the year for taxes | $ | | $ | — |
The accompanying notes are an integral part of the consolidated financial statements.
5
IMMUNOGEN, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2023
A. | Nature of Business and Plan of Operations |
ImmunoGen, Inc. (the Company) was incorporated in Massachusetts in 1981 and is focused on the development and commercialization of antibody-drug conjugates (ADCs). On November 14, 2022, the U.S. Food and Drug Administration (FDA) granted accelerated approval for ELAHERE® (mirvetuximab soravtansine-gynx) for the treatment of adult patients with folate receptor alpha (FRα)-positive, platinum-resistant epithelial ovarian, fallopian tube, or primary peritoneal cancer, who have received one to three prior systemic treatment regimens. ELAHERE was approved under the FDA's accelerated approval program based on objective response rate (ORR), duration of response (DOR), and safety data from the pivotal SORAYA trial. Continued approval may be contingent upon verification and description of clinical benefit in a confirmatory trial.
The Company has generally incurred operating losses and negative cash flows from operations since inception, incurred a net loss of $
At September 30, 2023, the Company had $
The Company is subject to risks common to companies in the biotechnology industry including, but not limited to, the development by its competitors of new technological innovations, dependence on key personnel, protection of proprietary technology, manufacturing and marketing limitations, challenges entering into new collaborations, complexities associated with managing collaboration arrangements, third-party reimbursements, and compliance with governmental regulations.
B. | Basis of Presentation and Significant Accounting Policies |
Basis of Presentation
The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany transactions and balances have been eliminated. The consolidated financial statements include all of the adjustments, consisting only of normal recurring adjustments, which management considers necessary for a fair presentation of the Company’s financial position in accordance with accounting principles generally accepted in the U.S. for interim financial information. The December 31, 2022 consolidated balance sheet presented for comparative purposes was derived from the Company’s audited financial statements, and certain information and footnote disclosures normally included in the Company’s annual financial statements have been condensed or omitted. The preparation of interim financial statements requires the use of management’s estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the interim financial statements and the reported amounts of revenues and expenditures during the reported periods. The results of the interim periods are not necessarily indicative of the results for the entire year. Accordingly, the interim financial statements should be read in conjunction with the audited financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 filed with the SEC on March 1, 2023.
6
Significant Accounting Policies
There were no changes to significant accounting policies used in preparation of these condensed consolidated financial statements for the three and nine months ended September 30, 2023, from those discussed in Note B to the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.
Revenue Recognition
Transaction Price Allocated to Future Performance Obligations
Deferred revenue under Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC), Revenue from Contracts with Customers (ASC 606), represents the portion of the transaction price received under various contracts attributed to performance obligations that have not been satisfied (or have been partially satisfied) and includes the portion of the transaction price for certain arrangements attributed to unexercised contract options that are considered material rights. As of September 30, 2023, the aggregate amount of the transaction price allocated to remaining performance obligations comprising deferred revenue was $
Contract Balances from Contracts with Customers
The following tables present changes in the Company’s contract assets and contract liabilities during the nine months ended September 30, 2023 and 2022 (in thousands):
Balance at | Balance at | ||||||||||||||
December 31, 2022 |
| Additions | Deductions | Impact of Netting | September 30, 2023 | ||||||||||
Contract liabilities (deferred revenue) | $ | | $ | | $ | ( | $ | — | $ | |
Balance at | Balance at | ||||||||||||||
December 31, 2021 | Additions | Deductions | Impact of Netting | September 30, 2022 | |||||||||||
Contract asset | $ | | $ | | $ | ( | $ | — | $ | — | |||||
Contract liabilities (deferred revenue) | $ | | $ | | $ | ( | $ | — | $ | |
The Company recognized the following revenues as a result of changes in contract asset and contract liability balances in the respective periods (in thousands):
Three Months Ended | Nine Months Ended | |||||||||||
September 30, | September 30, | |||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||
Revenue recognized in the period from: | ||||||||||||
Amounts included in contract liabilities at the beginning of the period | $ | | $ | | $ | | $ | |
The timing of revenue recognition, billings, and cash collections results in billed receivables, unbilled receivables, contract assets, and contract liabilities on the consolidated balance sheets. When consideration is received, or such consideration is unconditionally due, from a customer prior to transferring goods or services to the customer under the terms of a contract, a contract liability is recorded (under the caption deferred revenue). Contract liabilities are recognized as revenue after control of the products or services is transferred to the customer and all revenue recognition criteria have been met.
During the nine months ended September 30, 2023, a $
7
Additionally, the Company received an upfront payment of $
During the nine months ended September 30, 2022, pursuant to the Company’s license agreement with Hangzhou Zhongmei Huadong Pharmaceutical Co., Ltd. (Huadong), upon delivery of clinical materials in the nine months ended September 30, 2022, the Company recognized as license and milestone fee revenue the remaining $
Financial Instruments and Concentration of Credit Risk
Cash and cash equivalents are primarily maintained with
Cash and Cash Equivalents
The Company considers all highly liquid financial instruments with maturities of three months or less when purchased to be cash equivalents. As of September 30, 2023 and December 31, 2022, the Company held $
Non-cash Investing and Financing Activities
The Company had $
Fair Value of Financial Instruments
Fair value is defined under ASC 820, Fair Value Measurements and Disclosures, as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs. The standard describes a hierarchy to measure fair value, which is based on three levels of inputs, of which the first two are considered observable and the last unobservable, as follows:
● | Level 1 - Quoted prices in active markets for identical assets or liabilities. |
● | Level 2 - Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. |
8
● | Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. |
As of September 30, 2023 and December 31, 2022, the Company held certain assets that are required to be measured at fair value on a recurring basis. The fair value of the Company’s cash equivalents is based on quoted prices from active markets (Level 1 inputs). The carrying amounts reflected in the consolidated balance sheets for accounts receivable, unbilled receivables, non-cash royalty receivable, prepaid and other current assets, accounts payable, accrued compensation, and other accrued liabilities approximate fair value due to their short-term nature.
As of September 30, 2023, the estimated fair value and gross carrying amount of the term loan was $
Accounts Receivable
Accounts receivable arise from product sales and amounts due from the Company’s collaboration partners. The amount from product sales represents amounts due from specialty distributors and specialty pharmacy providers in the U.S. The Company monitors economic conditions and the financial performance and credit worthiness of its counterparties to identify facts or circumstances that may indicate that its receivables are at risk of collection. The Company provides reserves against accounts receivable for estimated losses that may result from a customer’s inability to pay based on the composition of its accounts receivable, considering past events, current economic conditions, and reasonable and supportable forecasts about the future economic conditions. The contractual life of accounts receivable is generally short-term. Amounts determined to be uncollectible are charged or written off against the reserve. For the three and nine months ended September 30, 2023 and 2022, the Company did not record any expected credit losses related to outstanding accounts receivable.
Inventory
Inventories are stated at the lower of cost or estimated net realizable value with cost based on the first-in first-out method. Inventory that can be used in either the production of clinical or commercial products is expensed as research and development costs when identified for use in clinical trials. The Company classifies its inventory costs as long-term when it expects to utilize the inventory beyond its normal operating cycle based on forecasted levels of sales.
Prior to the regulatory approval of its drug candidates, the Company incurs expenses for the manufacture of drug product to support clinical development that could potentially be available to support the commercial launch of those drugs. Until the date at which regulatory approval has been received or is otherwise considered probable, the Company records all such costs as research and development expenses.
The Company performs an assessment of the recoverability of capitalized inventories during each reporting period and writes down any excess and obsolete inventory to its net realizable value in the period in which the impairment is first identified. Such impairment charges, should they occur, are recorded as a component of cost of sales in the consolidated statements of operations and comprehensive loss. The determination of whether inventory costs will be realizable requires the use of estimates by management. If actual market conditions are less favorable than projected by management, additional write-downs of inventory may be required. There were
Debt issuance costs and debt discount
Debt issuance costs and debt discounts are presented on the accompanying consolidated balance sheets as a direct reduction from the carrying value of the debt and are amortized to interest expense over the term of the related debt using the effective interest method. See Note G, “Senior Secured Term Loan” for further discussion related to long-term debt.
Computation of Net Loss per Common Share
Basic and diluted net loss per share is calculated based upon the weighted average number of shares of common stock outstanding during the period. Shares of the Company’s common stock, par value $
9
Convertible Preferred Stock participate in any dividends that may be declared by the Company and are therefore considered to be participating securities. Participating securities have the effect of diluting both basic and diluted earnings per share during periods of income. During periods of income, participating securities are allocated a proportional share of income determined by dividing total weighted-average participating securities by the sum of the total weighted average common shares and participating securities (the two-class method). During periods of loss, no loss is allocated to participating securities since they have no contractual obligation to share in the losses of the Company. Diluted loss per share is computed after giving consideration to the dilutive effect of stock options and restricted stock units that are outstanding during the period, except where such non-participating securities would be antidilutive. The dilutive effect of participating securities is calculated using the more dilutive of either (i) the treasury stock method (for stock options and restricted stock units) and “if-converted” method (for Series A Convertible Preferred Stock) or (ii) the two-class method assuming the Series A Convertible Preferred Stock is not converted and applying the treasury stock method (for stock options and restricted stock units).
The following table sets forth the computation of basic and diluted earnings per share for the three months ended September 30, 2023. There was a net loss in all other periods presented, and as such, no loss was allocated to participating securities pursuant to the two class method for those periods.
Three Months Ended | |||
September 30, | |||
2023 | |||
Numerator: | |||
Net income | $ | | |
Allocation of earnings to participating securities | ( | ||
Numerator for basic EPS — income available to common stockholders (A) | $ | | |
Effect of dilutive securities: | |||
Add back allocation of earnings to participating securities | $ | | |
Reallocation of earnings to participating securities considering potentially dilutive securities | ( | ||
Numerator for diluted EPS — income available to common stockholders (C) | $ | | |
Denominator: | |||
Denominator for basic EPS — weighted average shares (B) | | ||
Effect of dilutive securities: | |||
Common stock equivalents | | ||
Denominator for diluted EPS — adjusted weighted average shares (D) | | ||
Basic EPS (A / B) | $ | | |
Diluted EPS (C / D) | $ | |
10
The Company’s common stock equivalents, as calculated in accordance with the treasury-stock method for options and unvested restricted stock units and the if-converted method for the Series A Convertible Preferred Stock, are shown in the following table (in thousands):
Three Months Ended | Nine Months Ended | |||||||
September 30, | September 30, | |||||||
| 2023 |
| 2022 |
| 2023 |
| 2022 | |
Options outstanding to purchase common stock, shares issuable under the employee stock purchase plan, and unvested restricted stock units at end of period | ||||||||
Common stock equivalents under treasury stock method for options, shares issuable under the employee stock purchase plan, and unvested restricted stock units |
| |||||||
Common stock equivalents under if-converted method for Series A Convertible Preferred Stock | — | — |
Stock-Based Compensation
As of September 30, 2023, the Company was authorized to grant future awards under
The stock-based awards are accounted for under ASC 718, Compensation—Stock Compensation (ASC 718). Pursuant to ASC 718, the estimated grant date fair value of awards is charged to the statement of operations over the requisite service period, which is the vesting period. The fair value of each stock option is estimated on the date of grant using the Black-Scholes option-pricing model with the weighted-average assumptions noted in the following table. As the Company has not paid dividends since inception, nor does it expect to pay any dividends for the foreseeable future, the expected dividend yield assumption is
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
| 2023 | 2022 | 2023 | 2022 | ||||
Dividend | ||||||||
Volatility | ||||||||
Risk-free interest rate | ||||||||
Expected life (years) |
11
Using the Black-Scholes option-pricing model, the weighted-average grant date fair values of options granted during the three months ended September 30, 2023 and 2022 were $
A summary of option activity under the Company’s equity plans for the nine months ended September 30, 2023 is presented below (in thousands, except weighted-average data):
|
| Weighted- | |||
Number | Average | ||||
of Stock | Exercise | ||||
Options | Price | ||||
Outstanding at December 31, 2022 | $ | ||||
Granted | |||||
Exercised | ( | ||||
Forfeited/Canceled | ( | | |||
Outstanding at September 30, 2023 | $ |
In 2020, the Company issued
A summary of restricted stock unit activity under the Company’s equity plans for the nine months ended September 30, 2023 is presented below (in thousands, except weighted-average data):
Number of | Weighted- | ||||
Restricted | Average Grant | ||||
Stock Shares | Date Fair Value | ||||
Unvested at December 31, 2022 |