Xencor inc (XNCR)
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'13
Revenue
Collaborations, licenses, milestones, and royalties

77,146

156,700

182,239

0

0

-

0

-

-

46,200

43,940

51,761

105,268

109,020

102,834

98,516

33,523

27,762

11,672

9,017

8,827

9,520

5,600

7,914

11,011

10,172

0

0

0

Operating expenses
Research and development

124,350

118,590

118,381

109,564

99,597

97,501

90,769

89,224

82,811

71,772

64,735

59,396

56,885

51,872

49,389

45,902

38,970

34,140

28,315

22,686

19,493

18,516

17,607

16,817

16,668

17,000

0

0

0

General and administrative

25,993

24,286

23,053

24,222

23,422

22,472

21,382

18,119

17,252

17,501

16,182

15,017

13,969

13,108

13,439

13,665

13,146

11,960

10,483

9,432

8,502

7,461

6,810

5,470

4,669

3,692

0

0

0

Total operating expenses

150,343

142,876

141,434

133,786

123,019

119,973

112,151

107,343

100,063

89,273

80,917

74,413

70,854

64,980

62,828

59,567

52,116

46,100

38,798

32,118

27,995

25,977

24,417

22,287

21,337

20,692

0

0

0

Income (loss) from operations

-73,197

13,824

23,314

38,241

29,523

-79,370

-52,962

-77,193

-57,413

-43,123

-36,977

-22,652

34,414

44,040

40,006

38,949

-18,593

-18,338

-27,126

-23,101

-19,168

-16,457

-18,817

-14,373

-10,326

-10,520

0

0

0

Other income (expenses)
Interest income, net

13,772

13,619

13,007

11,950

10,818

9,086

7,320

5,723

4,278

4,181

3,925

3,459

2,789

2,091

1,448

1,143

1,065

744

604

332

53

33

38

40

31

14

0

0

0

Interest expense

-

-

-

-

-

-

-

-

-

-

-

-10

-3

21

40

42

36

13

14

12

11

9

8

5

554

1,213

0

0

0

Other expense, net

-2,407

-256

-131

-277

-312

-125

-147

26

0

-

0

0

-

6

12

-159

0

-

0

0

-

-

0

0

-

16

0

0

0

Loss on settlement of convertible promissory notes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

Total other income, net

11,365

13,363

12,876

11,673

10,506

8,961

7,030

5,632

4,276

4,174

4,023

3,502

2,795

2,076

1,592

1,287

1,047

746

428

162

53

35

41

40

-49,072

-49,739

0

0

0

Net income (loss) before income tax expense

-61,832

27,187

36,190

49,914

40,029

-70,409

-45,932

-71,561

-53,137

-38,949

-32,954

-19,150

37,209

46,116

23,804

23,611

0

-

0

0

-

-

-

-

-

-

-

-

-

Income tax expense

-

312

0

0

0

-

-

-

-

-463

463

-308

1,161

991

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Net income (loss)

-61,244

26,875

35,590

48,964

39,129

-70,409

-44,846

-70,648

-52,504

-38,486

-33,417

-18,842

36,048

45,125

40,447

38,487

-17,546

-17,592

-26,698

-22,939

-19,115

-16,422

-18,776

-14,333

-59,398

-60,259

0

0

0

Net deemed contribution on exchange of preferred stock

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

Net income (loss) attributable to common stockholders

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

Other comprehensive income (loss)
Net unrealized gain (loss) on marketable securities

711

2,132

3,774

3,637

2,546

837

-1,241

-768

-1,005

-367

-847

-1,456

-1,299

-925

-244

306

138

-516

0

0

0

-

-

-

-

-

-

-

-

Comprehensive income (loss)

-60,533

29,007

39,364

52,601

41,675

-69,572

-46,087

-71,416

-53,509

-38,853

-34,264

-20,298

34,749

44,200

40,203

38,793

-17,408

-18,108

-31,633

0

0

-

0

-

-

-

-

-

-

Net income (loss) per share attributable to common stockholders:
Basic and diluted net loss (in dollars per share)

-

-

-

-

-

-

-

-

-

-

-

-0.17

-0.33

-

-

-

-0.16

-

-

-

-

-

-

-

-

-

-

-

-

Basic net income (loss) (in dollars per share)

-0.14

-0.48

-0.18

-0.28

1.42

-0.29

0.06

-0.46

-0.62

-

-0.48

-

-

-

-0.20

1.16

-

-

-0.25

-0.22

-

-

-

-

-

-

-57.87

1,341.67

-

Diluted net income (loss) (in dollars per share)

-0.14

-0.46

-0.18

-0.28

1.38

-0.28

0.05

-0.46

-0.62

-

-0.48

-

-

-

-0.20

1.13

-

-

-0.25

-0.22

-

-

-

-

-

-

-57.87

-3.88

-

Weighted average shares used to compute net income (loss) per share attributable to common stockholders:
Comprehensive loss

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

Basic and diluted net loss per common share (in dollars per share)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-0.19

-

-0.20

-0.16

-0.12

-

-

-

-63.78

Basic and diluted (in shares)

-

-

-

-

-

-

-

-

-

-

-

46,767

46,598

-

-

-

40,626

-

-

-

34,297

-

31,395

31,372

31,360

-

-

-

72

Basic (in shares)

56,946

56,780

56,643

56,399

56,302

56,361

55,974

55,678

47,753

-

46,929

-

-

-

41,033

40,800

-

-

40,473

40,389

-

-

-

-

-

-

72

72

-

Diluted (in shares)

56,946

62,819

56,643

56,399

58,009

54,022

58,313

55,678

47,753

-

46,929

-

-

-

41,033

41,738

-

-

40,473

40,389

-

-

-

-

-

-

72

12,902

-