Brickell biotech, inc. (VICL)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Sep'10Jun'10
Revenue from Contract with Customer, Excluding Assessed Tax

5,471

7,917

11,090

12,949

13,674

10,888

0

0

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Contract revenue

-

-

-

-

-

-

-

-

-

-

-

-

11,617

-

16,506

18,623

18,674

18,860

15,386

14,910

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Contract and grant revenue

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

5,526

5,897

6,091

6,176

5,883

5,561

4,914

4,223

4,180

4,199

0

0

0

License and royalty revenue

-

-

-

20

-

-

-

82

124

418

795

1,075

1,515

1,727

1,675

1,933

1,936

2,090

2,347

2,195

2,254

1,913

2,237

2,031

1,763

1,872

1,366

1,627

1,542

11,343

11,249

36,015

35,915

25,795

26,163

1,600

0

0

0

Total revenues

-

-

-

171

-

-

-

8,644

11,330

13,819

13,029

12,431

13,132

14,531

18,181

20,556

20,610

20,950

18,960

17,385

17,714

15,217

13,539

11,640

8,591

7,718

6,892

7,524

7,633

17,519

17,132

41,576

40,829

30,018

30,343

5,799

0

0

0

Operating expenses:
Research and development

16,859

20,214

11,674

12,472

15,315

12,960

15,849

14,718

14,755

14,391

12,918

12,513

11,177

10,355

10,219

9,748

9,902

11,061

11,984

13,036

12,958

11,467

10,183

11,503

13,054

14,558

15,519

14,701

14,562

17,340

17,872

19,695

20,113

17,975

18,662

18,120

0

0

0

Manufacturing and production

-

-

-

0

-

-

-

5,004

6,606

6,479

5,920

5,135

4,754

6,291

9,361

9,674

10,832

10,927

9,993

10,979

12,250

10,824

8,651

10,259

10,500

12,698

15,301

15,254

14,296

13,055

11,828

10,318

9,991

10,267

10,004

11,092

0

0

0

General and administrative

12,586

12,171

9,004

6,309

6,328

6,379

7,180

7,613

6,943

6,335

6,471

6,453

6,781

7,062

7,425

7,720

7,933

8,366

8,647

9,097

9,506

9,552

8,871

9,628

10,565

11,814

12,778

12,075

11,375

10,557

10,335

10,294

9,970

9,598

9,263

9,070

0

0

0

Total operating expenses

-

-

-

16,447

-

-

-

27,335

28,304

27,205

25,309

24,101

22,712

23,708

23,120

24,875

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total operating expenses

0

-

0

-

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

27,705

31,390

34,119

39,070

43,598

42,030

40,233

40,952

40,035

40,307

40,074

37,840

37,929

38,282

0

0

0

Loss from operations

-23,974

-24,468

-8,172

-4,416

-6,543

-8,451

-17,809

-18,691

-16,974

-13,386

-12,280

-11,670

-9,580

-9,177

-8,824

-6,586

-8,057

-9,404

-11,664

-15,727

-17,000

-16,626

-14,166

-19,750

-25,528

-31,352

-36,706

-34,506

-32,600

-23,433

-22,903

1,269

755

-7,822

-7,586

-32,483

0

0

0

Investment and other income (loss), net

0

-

0

-

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain (Loss) on Extinguishment of Debt

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Investment and other income, net

-

-

-

4,152

-

-

-

737

568

426

276

231

206

204

268

253

217

166

148

147

142

134

182

0

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

Investment and other income (expense), net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

0

0

-

-

-

-

-

-

-

Investment and other income, net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-150

-236

0

0

0

Interest expense

0

-

0

-

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Liabilities, Fair Value Adjustment

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Change in fair value of warrant liability

0

-

0

-

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Income (Loss) Attributable to Parent

-23,420

-23,900

-7,348

-5,108

-7,546

-9,236

-17,407

-17,954

-16,406

-12,960

-12,004

-11,439

-9,374

-8,973

-8,556

-6,333

-7,840

-9,238

-11,516

-15,580

-16,858

-16,492

-14,051

-19,570

-25,411

-31,238

-36,595

-34,438

-32,425

-22,899

-21,964

2,193

1,655

-7,283

-7,436

-32,247

0

0

0

Reduction of redeemable convertible preferred stock to redemption value

0

-

0

-

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss) attributable to common stockholders

0

-

0

-

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net loss per common share share attributable to common stockholders, basic (in usd per share)

-0.45

-12.82

-1.65

-0.11

10.08

-19.36

-5.98

-0.22

-0.29

-0.19

-0.27

-0.30

-0.25

-0.26

-0.24

-0.14

-0.26

-0.64

-0.03

-0.30

-0.04

-1.72

-0.05

-0.05

-0.04

-0.03

-0.11

-0.11

-0.11

-

-0.09

-0.09

-

-

-

-0.12

-

-

-0.15

Basic net income (loss) per share

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.00

-

0.23

-

-0.12

-0.12

-

Net income (loss) per common share attributable to common stockholders, diluted (in usd per share)

-0.45

-

-

-

-2.48

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.00

-

0.22

-

-0.12

-0.12

-

Weighted-average shares used to compute net loss per share attributable to common stockholders, basic (in shares)

9,106

-14,265

2,943

22,825

589

-41,903

586

21,837

21,828

17,854

11,458

11,139

11,101

11,166

10,453

9,240

9,217

-72,555

9,196

9,189

90,870

-228,889

89,976

87,319

87,110

86,994

86,998

86,730

86,638

-

86,408

86,282

-

-

-

71,961

-

-

56,369

Weighted average shares used in computing basic net income (loss) per share

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

84,519

-

72,075

-

71,893

56,745

-

Weighted-average shares used to compute net income (loss) per share attributable to common stockholders, diluted (in shares)

9,106

-

-

-

1,845

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

86,124

-

73,739

-

71,893

56,745

-

Comprehensive income (loss)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-