X4 pharmaceuticals, inc (XFOR)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17
License revenue

0

-

-

-

0

-

-

-

-

-

-

-

-

Operating expenses:
Research and development

33,419

30,163

27,787

25,356

21,257

20,346

13,825

18,268

17,419

17,066

0

0

0

General and administrative

17,527

17,640

17,091

15,095

12,156

8,739

4,926

4,994

5,111

5,181

0

0

0

Loss on transfer of nonfinancial assets

-

-

0

-

-

-

0

-

-

-

-

-

-

Total operating expenses

54,846

51,703

48,882

40,451

33,413

29,085

18,751

23,262

22,530

22,247

0

0

0

Loss from operations

-51,846

-51,703

-48,882

-40,451

-33,413

-29,085

-18,751

-23,262

-22,530

-22,247

0

0

0

Other expense:
Interest income

1,424

1,197

976

563

236

236

277

0

0

-

0

-

-

Grant and incentive income

-

-

-

-

-

-

-

-

-

-

0

0

0

Interest expense

2,332

2,147

1,835

1,295

950

720

-832

-637

-360

490

0

0

0

Change in fair value of preferred stock warrant liability

0

288

3,422

3,377

3,094

3,398

259

293

0

-

0

0

-

Change in fair value of derivative liability

0

183

505

500

659

-89

-1,267

-1,262

-1,421

-94

0

0

0

Other income

558

517

201

0

0

-

0

-

-

0

0

0

0

Loss on extinguishment of debt

0

-

0

-

0

-

0

-

-

-

-

0

-

Total other expense, net

-1,078

-1,104

-4,370

-3,689

-3,378

-4,200

-2,556

-1,043

-1,446

253

0

0

0

Loss before provision for income taxes

0

-

-

-

0

-

-

-

-

-

-

-

-

Provision for income taxes

0

-

-

-

0

-

-

-

-

-

-

-

-

Net loss

-53,072

-52,807

-53,252

-44,140

-36,791

-33,285

-21,307

-24,305

-23,976

-21,994

0

0

0

Accruing dividends on Series A convertible preferred stock

0

592

1,348

2,104

2,852

3,000

0

0

0

-

-

-

-

Adjustment to accumulated deficit in connection with repurchase of Series Seed convertible preferred stock

-

-

0

-

-

-

0

0

-

-

-

-

-

Accretion of redeemable convertible preferred stock to redemption value

-

-

-

-

-

-

-

-

-

-

0

0

0

Net loss attributable to common stockholders

-53,072

-53,399

-54,600

-46,244

-39,665

-36,307

-26,537

-28,795

-27,709

-24,994

0

0

0

Net loss per share attributable to common stock holders—basic and diluted (usd per share)

-0.56

4.28

-1.22

-1.02

-6.67

-26.23

-20.39

-14.83

-17.70

-10.36

-22.60

-11.13

-10.49

Weighted average common shares outstanding—basic and diluted (in shares)

20,014

16,662

14,562

13,177

1,718

460

459

458

457

290

513

513

513

Net loss

0

-

-

-

0

-

-

-

-

-

-

-

-

Currency translation adjustments

0

-

-

-

0

-

-

-

-

-

-

-

-

Total comprehensive loss

0

-

-

-

0

-

-

-

-

-

-

-

-