Foundation medicine, inc. (FMI)
Income statement / Quarterly
Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Sep'12
Related Party Transaction
Related Party Transaction
Roche [Member]
Product and Service
Product and Service
Molecular Information Services [Member]
Pharma Research and Development Services [Member]
Revenue:
Revenue

-

-

-

-

-

-

-

-

-

17,423

-

20,953

18,309

19,295

-

16,284

14,253

-

-

-

-

-

-

Related-party revenue

-

-

-

-

-

-

-

-

-

12,955

-

4,446

4,149

-

-

164

243

-

-

-

-

-

-

Total revenue

57,006

52,840

48,913

42,658

35,004

26,328

28,824

29,426

28,237

30,378

26,051

25,399

22,458

19,295

18,680

16,448

14,496

11,455

9,662

8,208

5,920

5,200

3,037

Costs and expenses:
Cost of molecular information services

-

-

-

-

-

-

-

-

-

10,028

-

9,068

8,950

8,916

8,022

7,502

6,619

5,291

4,204

2,858

2,219

2,378

1,791

Cost of related-party molecular information services from Roche

-

-

-

-

-

-

-

-

-

1,362

-

1,302

-

-

-

-

-

-

-

-

-

-

-

Selling and marketing

17,141

17,480

16,620

16,556

17,115

16,436

15,023

14,654

14,481

13,793

12,400

14,267

12,542

9,821

8,244

7,893

7,170

5,690

4,602

3,038

2,875

1,811

849

General and administrative

19,771

20,695

20,414

17,001

17,648

15,277

13,872

13,012

12,503

9,224

8,804

9,199

23,769

8,842

8,976

6,801

5,825

5,700

7,512

6,448

4,755

3,150

2,134

Research and development

24,702

23,859

22,852

22,399

22,973

23,285

18,177

17,238

18,500

13,456

12,765

12,174

10,256

8,688

7,839

7,230

8,645

6,915

6,834

6,988

6,097

4,982

3,567

Total costs and expenses

89,090

89,261

86,429

75,084

79,318

73,015

64,529

60,850

57,439

47,863

45,164

46,010

55,517

36,267

33,081

29,426

28,259

23,596

23,152

19,332

15,946

12,321

8,341

Loss from operations

-32,084

-36,421

-37,516

-32,426

-44,314

-46,687

-35,705

-31,424

-29,202

-17,485

-19,113

-20,611

-33,059

-16,972

-14,401

-12,978

-13,763

-12,141

-13,490

-11,124

-10,026

-7,121

-5,304

Interest (expense) income, net

-1,477

-994

-595

-278

56

90

96

142

208

178

-

-

-

-

-

-

-

-

-33

-61

-65

-76

-104

Other income

182

-

0

60

0

144

-

-

-

-

-

-

-

-

-

-

-

-

432

-1,278

-96

-6

-81

Interest income

-

-

-

-

-

-

-

-

-

-

-

15

9

7

-

8

2

-

-

-

-

-

-

Interest income

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

4

-

-

-

-

-

Interest expense

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

10

18

29

-

-

-

-

-

Total other income (expense), net

-

-

-

-

-

-

-

-

-

-

-

15

9

7

1,104

-2

-16

-25

399

-1,339

-161

-82

-185

Net loss

-33,379

-37,415

-38,111

-32,644

-44,258

-46,453

-35,609

-31,282

-28,994

-17,307

-19,020

-20,596

-33,050

-16,965

-13,297

-12,980

-13,779

-12,166

-13,091

-12,463

-10,187

-7,203

-5,489

Other comprehensive (loss)/income:
Unrealized gain/(loss) on available-for-sale securities

-

-

0

15

12

-18

-43

-25

73

164

-

-

-

-

-

-

-

-

-

-

-

-

-

Foreign currency translation adjustment

-23

-286

31

-2

102

-17

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total other comprehensive (loss)/income

-23

-286

31

13

114

-35

-48

-25

73

164

-

-

-

-

-

-

-

-

-

-

-

-

-

Comprehensive loss

-33,402

-37,701

-38,080

-32,631

-44,144

-46,488

-35,657

-31,307

-28,921

-17,143

-19,198

-20,596

-33,050

-16,965

-13,297

-12,980

-13,779

-12,166

-13,091

-12,463

-10,187

-7,203

-5,489

Net loss

-33,379

-37,415

-38,111

-32,644

-44,258

-46,453

-

-31,282

-28,994

-

-

-

-

-

-

-12,980

-13,779

-12,166

-13,091

-12,463

-10,187

-7,203

-5,489

Accretion of redeemable convertible preferred stock

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

47

42

50

78

Net loss applicable to common stockholders

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-13,091

-12,510

-10,229

-7,253

-5,567

Net loss per common share, basic and diluted

-0.90

-1.02

-1.05

-0.90

-1.24

-1.31

-1.01

-0.90

-0.84

-0.50

-0.56

-0.60

-0.98

-0.59

-0.48

-0.46

-0.49

-0.44

4.77

-3.51

-3.34

-2.56

-2.39

Weighted-average common shares outstanding, basic and diluted

37,068

36,792

36,337

36,086

35,660

35,426

35,077

34,949

34,613

34,537

34,535

34,347

33,852

28,609

28,169

28,037

27,876

27,733

27,712

3,565

3,065

2,834

2,331