XOMA Royalty Reports Third Quarter and Year to Date 2025 Financial Results and Highlights Recent Business Achievements
XOMA Royalty (NASDAQ: XOMA) reported third-quarter and year-to-date 2025 results on November 12, 2025, highlighting portfolio-building acquisitions, partner clinical readouts, and cash receipts. In the first nine months of 2025 XOMA received $43.9M from partners ($30.3M royalties, $13.6M milestones/fees) and $14.3M in Q3 royalties. Income and revenue were $9.4M (Q3) and $38.4M (YTD). Net income was $14.1M (Q3) and $25.6M (YTD). Cash and equivalents totaled $130.6M on September 30, 2025, including $85.4M restricted cash. Recent acquisitions include Turnstone, HilleVax, announced LAVA and Mural deals; several partner Phase 3 readouts are anticipated through mid-2026.
XOMA Royalty (NASDAQ: XOMA) ha riportato i risultati del terzo trimestre e dell'anno da inizio 2025 il 12 novembre 2025, evidenziando acquisizioni che hanno costruito il portafoglio, letture cliniche dei partner e incassi in contanti. Nei primi nove mesi del 2025 XOMA ha ricevuto $43.9M dai partner ($30.3M royalties, $13.6M milestones/fees) e $14.3M in royalties del Q3. L'utile e i ricavi sono stati $9.4M (Q3) e $38.4M (YTD). L'utile netto è stato $14.1M (Q3) e $25.6M (YTD). Le disponibilità liquide e equivalenti ammontavano a $130.6M al 30 settembre 2025, inclusi $85.4M di liquidità ristretta. Le acquisizioni recenti includono Turnstone, HilleVax, annunciati accordi LAVA e Mural; diverse letture cliniche di partner di fase 3 sono attese entro la metà del 2026.
XOMA Royalty (NASDAQ: XOMA) informó sobre los resultados del tercer trimestre y del año hasta la fecha 2025 el 12 de noviembre de 2025, destacando adquisiciones para construir el portafolio, lecturas clínicas de socios y cobros en efectivo. En los primeros nueve meses de 2025 XOMA recibió $43.9M de socios ($30.3M royalties, $13.6M milestones/fees) y $14.3M en royalties del Q3. Los ingresos y utilidades fueron $9.4M (Q3) y $38.4M (YTD). La utilidad neta fue $14.1M (Q3) y $25.6M (YTD). El efectivo y equivalentes totalizaron $130.6M al 30 de septiembre de 2025, incluyendo $85.4M de efectivo restringido. Las adquisiciones recientes incluyen Turnstone, HilleVax, anunciados acuerdos de LAVA y Mural; se esperan varios resultados de lectura de fase 3 de socios hasta mediados de 2026.
XOMA Royalty (NASDAQ: XOMA) 는 2025년 11월 12일 3분기 및 2025년 누적 연간 실적을 발표했고, 포트폴리오 구축 인수, 파트너 임상 결과 및 현금 수취를 강조했습니다. 2025년 9개월 동안 XOMA는 파트너로부터 $43.9M를 받았고 ($30.3M 로열티, $13.6M 마일스톤/수수료) 3분기 로열티에서 $14.3M를 받았습니다. 수익과 매출은 $9.4M (3Q) 및 $38.4M (YTD)였습니다. 순이익은 $14.1M (3Q) 및 $25.6M (YTD)였습니다. 현금 및 현금성자산은 2025년 9월 30일 기준 $130.6M으로, 그 중 $85.4M의 제한 현금이 포함되어 있습니다. 최근 인수에는 Turnstone, HilleVax, 발표된 LAVA 및 Mural 거래가 포함되며, 파트너의 3상(readouts) 결과가 2026년 중반까지 기대됩니다.
XOMA Royalty (NASDAQ: XOMA) a communiqué les résultats du troisième trimestre et du cumul sur neuf mois de 2025 le 12 novembre 2025, mettant en avant des acquisitions de constitution de portefeuille, des lectures cliniques des partenaires et des encaissements. Au cours des neuf premiers mois de 2025, XOMA a reçu $43.9M de ses partenaires ($30.3M royalties, $13.6M milestones/fees) et $14.3M en royalties du T3. Le revenu et le chiffre d'affaires étaient respectivement $9.4M (T3) et $38.4M (YTD). Le résultat net était de $14.1M (T3) et $25.6M (YTD). La trésorerie et équivalents s'élevaient à $130.6M au 30 septembre 2025, dont $85.4M de liquidités restreintes. Les acquisitions récentes incluent Turnstone, HilleVax, les annonces des accords LAVA et Mural; plusieurs lectures de phase 3 des partenaires sont prévues d'ici la mi-2026.
XOMA Royalty (NASDAQ: XOMA) meldete am 12. November 2025 die Ergebnisse für das dritte Quartal und das Jahr bis dato 2025 und hob Portfolioaufbau-Akquisitionen, Partner-Studienergebnisse aus Kliniken und Bareinzahlungen hervor. In den ersten neun Monaten 2025 erhielt XOMA von Partnern $43.9M ($30.3M Royalties, $13.6M Meilensteine/Fees) und $14.3M an Royalties im Q3. Einkommen und Umsatz betrugen $9.4M (Q3) bzw. $38.4M (YTD). Nettogewinn betrug $14.1M (Q3) und $25.6M (YTD). Zahlungsmittel und -äquivalente beliefen sich am 30. September 2025 auf $130.6M, einschließlich $85.4M eingeschränkter Bargeldbestände. Zu den jüngsten Übernahmen gehören Turnstone, HilleVax, angekündigte LAVA- und Mural-Deals; mehrere Partner-Phase-3-Ergebnisse werden voraussichtlich bis Mitte 2026 veröffentlicht.
XOMA Royalty (NASDAQ: XOMA) أبلغت عن نتائج الربع الثالث والفترة حتى تاريخه لعام 2025 في 12 نوفمبر 2025، مع تسليط الضوء على عمليات الاستحواذ التي تبني المحفظة، وقراءات أعمال الشركاء السريرية، واستلامات نقدية. في الأشهر التسعة الأولى من 2025 تلقت XOMA من الشركاء $43.9M (بما في ذلك $30.3M عوائد، $13.6M أوائل/رسوم) و $14.3M من عوائد الربع الثالث. وكان الدخل والربح $9.4M (الربع الثالث) و $38.4M (حتى تاريخه). وكان صافي الدخل $14.1M (الربع الثالث) و $25.6M (YTD). وإجمالي النقد وما يعادله بلغ $130.6M في 30 سبتمبر 2025، بما في ذلك $85.4M نقد مقيد. تشمل acquisitions الحديثة Turnstone, HilleVax, المعلن عن LAVA و Mural؛ من المتوقع أن تحصل عدة قراءات المرحلة 3 للشركاء حتى منتصف 2026.
- $43.9M cash receipts YTD 2025 (includes $30.3M royalties)
- Net income of $25.6M for nine months ended Sept 30, 2025
- Recorded acquisition gains: $17.9M (HilleVax) and $1.8M (Turnstone)
- Cash and equivalents of $130.6M as of Sept 30, 2025
- Restricted cash of $85.4M reduces immediately available liquidity
- G&A expense rose by $1.7M in Q3 2025 vs Q3 2024
- Interest expense of $3.3M in Q3 2025 related to Blue Owl Loan
- Deployed $25.0M to acquire assets YTD, increasing cash outflows
Insights
XOMA Royalty shows stronger cash generation, active M&A and multiple near-term clinical readouts that could increase royalty upside.
XOMA reported $43.9 million of cash receipts in the first nine months of 2025, including
The company materially reshaped its portfolio via completed acquisitions (Turnstone, HilleVax), announced deals (LAVA, Mural), and acting as structuring agent on a separate transaction; several of the purchase structures include contingent value rights and reserved cash amounts, which preserves downside protection but delays full value realization. Key partner milestones coming through mid-2026 include a
Monitor the realization mechanics and timing: the specific CVR payment triggers and the announced reserved cash for the Mural and HilleVax deals, near-term topline readouts (
Business development: Secures royalty economic interests in two early stage partnered assets through XOMA Royalty’s announced expected acquisition of LAVA Therapeutics.
Company acquisitions: •Completed XOMA Royalty’s acquisitions of Turnstone Biologics and HilleVax; • announced acquisitions of LAVA Therapeutics and Mural Oncology; • acted as structuring agent for XenoTherapeutics’ acquisition of ESSA Pharma.
Key Pipeline advancements: • Zevra Therapeutics submitted a Marketing Authorization Application (MAA) with the European Medicines Agency (EMA) seeking marketing approval for arimoclomol as a treatment for Niemann-Pick Type C; • Rezolute Bio reconfirmed its expectations to announce topline data in December from its Phase 3 ersodetug trial in patients with congenital hyperinsulinism (HI) and announced alignment with FDA on streamlined design for ongoing Phase 3 trial of ersodetug in tumor HI; •Gossamer Bio expects topline results from PROSERA, its Phase 3 trial of seralutunib in pulmonary atrial hypertension (PAH), in February 2026.
Cash receipts: In the first nine months of 2025, XOMA Royalty received
EMERYVILLE, Calif., Nov. 12, 2025 (GLOBE NEWSWIRE) -- XOMA Royalty Corporation (NASDAQ: XOMA), the biotech royalty aggregator, reported its 2025 third quarter and year to date financial results and highlighted recent actions that have the potential to deliver additional shareholder value.
“We continue to execute on innovative ways to increase optionality within our portfolio while maintaining a healthy cash balance and limiting dilution to our shareholders,” stated Owen Hughes, Chief Executive Officer of XOMA Royalty. “Growing royalty receipts reflect solid commercial execution on the part of our partners. We look forward to several clinical readouts over the coming months and quarters that, if positive, can meaningfully shape our business trajectory.”
Royalty and Milestone Acquisitions
| Company | Asset and Transaction Detail |
| LAVA Therapeutics | XOMA Royalty will secure an economic interest in PF-08046052, which is being developed by Pfizer, and JNJ-89853413, which is being developed by Johnson & Johnson, upon closing its acquisition of LAVA. |
Company Acquisitions
| Company | Transaction Details |
| Turnstone Biologics | XOMA Royalty acquired Turnstone for |
| HilleVax | XOMA Royalty acquired HilleVax for a cash payment of |
| LAVA Therapeutics | XOMA Royalty will acquire LAVA for (i) an initial cash amount per share of |
| Mural Oncology | XOMA Royalty will acquire Mural Oncology through its wholly owned subsidiary XRA 5 Corp. for between |
| XenoTherapeutics Acquisition of ESSA Pharma | XOMA Royalty acted as structuring agent for XenoTherapeutics’ completed acquisition of ESSA Pharma. |
Pipeline Partner Updates through November 10, 2025
| Partner | Event |
| Rezolute | In September, Rezolute announced it had achieved alignment with FDA on a significantly streamlined clinical development path for its ongoing Phase 3 study (upLIFT) of ersodetug for the treatment of tumor HI. Topline results are expected in the second half of 2026.3 |
| Takeda | The first patient was dosed in Takeda’s Phase 3 clinical trial investigating mezagitamab as a treatment for adults with IgA Nephropathy. |
| Zevra Therapeutics | On July 28, Zevra announced it had submitted an MAA to EMA for the evaluation of arimoclomol for the treatment of Niemann-Pick Disease Type C (NPC)4. |
| Gossamer Bio | Activated first clinical site for the global, registrational Phase 3 SERANATA study examining seralutinib in patients with pulmonary hypertension associated with interstitial lung disease (PH-ILD) in the fourth quarter of 20255. |
| Daré Biosciences | Announced positive interim safety and efficacy results from its ongoing Phase 3 clinical trial evaluating the contraceptive effectiveness, safety, and acceptability of Ovaprene®, an investigational monthly, hormone-free intravaginal contraceptive.6 |
Anticipated Partner Events of Note through Mid-2026
| Partner | Event |
| Rezolute | Announces topline data in December 20257 from sunRIZE Phase 3 clinical trial, which is investigating ersodetug in infants and children with congenital HI. |
| Gossamer Bio | Publishes topline results from the Phase 3 PROSERA Study evaluating seralutinib in Functional Class II and III PAH patients5. |
| Daré Bioscience | Makes DARE to PLAY™ Sildenafil Cream available commercially via prescription in the fourth quarter of 2025 as a compounded drug under Section 503B of the Federal Food, Drug, and Cosmetic Act.8 Commences one of two registrational Phase 3 clinical trials investigating Sildenafil Cream, |
| Day One Biopharmaceuticals | Per the Day One conference call held on November 4, 2025, Ipsen, Day One’s partner outside the U.S., expects to receive EMA regulatory decision on its application to commercialize tovorafenib in the European Union. |
1 https://investors.xoma.com/news-events/press-releases/detail/482/mural-oncology-announces-entry-into-agreement-to-be
2 http://ml.globenewswire.com/Resource/Download/538d82a8-0fae-4d41-8687-71845b9b67c2
3 https://ir.rezolutebio.com/news/detail/361/rezolute-announces-alignment-with-fda-on-streamlined-design-for-ongoing-phase-3-trial-of-ersodetug-in-tumor-hyperinsulinism
4 https://investors.zevra.com/news-releases/news-release-details/zevra-therapeutics-submits-marketing-authorization-application
5 https://ir.gossamerbio.com/news-releases/news-release-details/gossamer-bio-announces-third-quarter-2025-financial-results-and
6 https://ir.darebioscience.com/news-releases/news-release-details/positive-interim-phase-3-results-highlight-potential-ovaprener
7 https://ir.rezolutebio.com/news/detail/366/rezolute-reports-first-quarter-fiscal-2026-financial-results-and-provides-business-update
8 https://ir.darebioscience.com/news-releases/news-release-details/dare-bioscience-reports-second-quarter-2025-financial-results
9 https://ir.darebioscience.com/news-releases/news-release-details/dare-bioscience-announces-phase-3-plans-sildenafil-cream-36
Third Quarter and Year to Date 2025 Financial Results
Tom Burns, Chief Financial Officer of XOMA Royalty, commented, “In the first nine months of 2025, we have received
Income and Revenue: Income and revenue for the three and nine months ended September 30, 2025, were
Research and Development (R&D) Expenses: R&D expenses for the three and nine months ended September 30, 2025, were
General and Administrative (G&A) Expenses: G&A expenses for the three and nine months ended September 30, 2025, were
XOMA Royalty’s G&A expenses included non-cash stock-based compensation expenses during the three and nine months ended September 30, 2025, of
Credit Losses on Purchased Receivables: During the nine months ended September 30, 2024, XOMA Royalty recorded one-time, non-cash credit losses on purchased receivables associated with the Aronora and Agenus assets. To date, there have been no credit losses in 2025.
Amortization of Intangible Assets: Amortization of intangible assets relates to the IP acquired in the Company’s acquisitions of Pulmokine in November 2024 and the mezagitamab economics from the BioInvent transaction in May 2025. Amortization of non-cash intangible assets were
Gains on Acquisitions: In the third quarter of 2025, XOMA Royalty recorded gains on acquisitions of
Interest Expense: For the three and nine months ended September 30, 2025, interest expense was
Other Income, net: For the three and nine months ended September 30, 2025, other income, net was
Net Income: XOMA Royalty reported net income of
Cash Position: On September 30, 2025, XOMA Royalty had cash and cash equivalents of
In the third quarter of 2025, XOMA Royalty received
About XOMA Royalty Corporation
XOMA Royalty is a biotechnology royalty aggregator playing a distinctive role in helping biotech companies achieve their goal of improving human health. XOMA Royalty acquires the potential future economics associated with pre-commercial and commercial therapeutic candidates that have been licensed to pharmaceutical or biotechnology companies. When XOMA Royalty acquires the future economics, the seller receives non-dilutive, non-recourse funding they can use to advance their internal drug candidate(s) or for general corporate purposes. The Company has an extensive and growing portfolio of assets (asset defined as the right to receive potential future economics associated with the advancement of an underlying therapeutic candidate). For more information about the Company and its portfolio, please visit www.xoma.com or follow XOMA Royalty Corporation on LinkedIn.
Forward-Looking Statements/Explanatory Notes
Certain statements contained in this press release are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including statements regarding the timing and amount of potential commercial payments to XOMA Royalty and other developments related to VABYSMO® (faricimab-svoa), OJEMDA™ (tovorafenib), MIPLYFFA™ (arimoclomol), XACIATO™ (clindamycin phosphate) vaginal gel
EXPLANATORY NOTE: Any references to “portfolio” in this press release refer strictly to milestone and/or royalty rights associated with a basket of drug products in development. Any references to “assets” in this press release refer strictly to milestone and/or royalty rights associated with individual drug products in development.
As of the date of this press release, the commercial assets in XOMA Royalty’s milestone and royalty portfolio are VABYSMO® (faricimab-svoa), OJEMDA™ (tovorafenib), MIPLYFFA™ (arimoclomol), XACIATO™ (clindamycin phosphate) vaginal gel
| XOMA ROYALTY CORPORATION | ||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
| (unaudited) | ||||||||||||||||
| (in thousands, except share and per share amounts) | ||||||||||||||||
| Three Months Ended September 30, | Nine Month Ended September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Income and Revenues: | ||||||||||||||||
| Income from purchased receivables under the EIR method | $ | 6,962 | $ | 5,423 | $ | 19,039 | $ | 9,985 | ||||||||
| Income from purchased receivables under the cost recovery method | 1,857 | 1,040 | 9,125 | 1,910 | ||||||||||||
| Revenue from contracts with customers | 225 | 25 | 9,250 | 6,050 | ||||||||||||
| Revenue recognized under units-of-revenue method | 307 | 709 | 978 | 1,828 | ||||||||||||
| Total income and revenues | 9,351 | 7,197 | 38,392 | 19,773 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Research and development | 69 | 817 | 1,431 | 2,011 | ||||||||||||
| General and administrative | 9,734 | 8,020 | 25,682 | 27,485 | ||||||||||||
| Credit losses on purchased receivables | - | 14,000 | - | 23,000 | ||||||||||||
| Amortization of intangible assets | 878 | - | 2,077 | - | ||||||||||||
| Total operating expenses | 10,681 | 22,837 | 29,190 | 52,496 | ||||||||||||
| Income (Loss) from operations | (1,330 | ) | (15,640 | ) | 9,202 | (32,723 | ) | |||||||||
| Other income (expense) | ||||||||||||||||
| Gains on acquisitions | 18,004 | - | 18,004 | 19,316 | ||||||||||||
| Change in fair value of embedded derivative related to RPA | - | - | - | 8,100 | ||||||||||||
| Interest expense | (3,301 | ) | (3,493 | ) | (10,004 | ) | (10,446 | ) | ||||||||
| Other income, net | 727 | 1,890 | 8,456 | 5,900 | ||||||||||||
| Net income | $ | 14,100 | $ | (17,243 | ) | $ | 25,658 | $ | (9,853 | ) | ||||||
| Income tax expense | $ | (49 | ) | $ | - | $ | (49 | ) | $ | - | ||||||
| Net income (loss) | $ | 14,051 | $ | (17,243 | ) | $ | 25,609 | $ | (9,853 | ) | ||||||
| Net income (loss) available to (attributable to) common stockholders, basic | $ | 8,981 | $ | (18,611 | ) | $ | 15,192 | $ | (13,957 | ) | ||||||
| Basic net income per share available to common stockholders | $ | 0.74 | $ | (1.59 | ) | $ | 1.26 | $ | (1.20 | ) | ||||||
| Weighted average shares used in computing basic net income per share available to common stockholders | 12,137 | 11,712 | 12,038 | 11,645 | ||||||||||||
| Net income (loss) available to (attributable to) common stockholders, diluted | $ | 12,683 | $ | (18,611 | ) | $ | 21,505 | $ | (13,957 | ) | ||||||
| Diluted net income per share available to common stockholders | $ | 0.70 | $ | (1.59 | ) | $ | 1.20 | $ | (1.20 | ) | ||||||
| Weighted average shares used in computing diluted net income per share available to common stockholders | 18,141 | 11,712 | 17,932 | 11,645 | ||||||||||||
| XOMA ROYALTY CORPORATION | |||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||
| (unaudited) | |||||||||
| (in thousands, except share and per share amounts) | |||||||||
| September 30, | December 31, | ||||||||
| 2025 | 2024 | ||||||||
| ASSETS | |||||||||
| Current assets: | |||||||||
| Cash and cash equivalents | $ | 45,189 | $ | 101,654 | |||||
| Short-term restricted cash | 45,288 | 1,330 | |||||||
| Investment in equity securities | 1,521 | 3,529 | |||||||
| Trade and other receivables, net | 3,573 | 1,839 | |||||||
| Short-term royalty and commercial payment receivables under the EIR method | 13,269 | 14,763 | |||||||
| Short-term royalty and commercial payment receivables under the cost recovery method | 900 | 413 | |||||||
| Prepaid expenses and other current assets | 967 | 2,076 | |||||||
| Total current assets | 110,707 | 125,604 | |||||||
| Long-term restricted cash | 40,076 | 3,432 | |||||||
| Property and equipment, net | 24 | 32 | |||||||
| Operating lease right-of-use assets | 272 | 319 | |||||||
| Long-term royalty and commercial payment receivables under the EIR method | 4,678 | 4,970 | |||||||
| Long-term royalty and commercial payment receivables under the cost recovery method | 57,864 | 55,936 | |||||||
| Exarafenib milestone asset | 3,500 | 3,214 | |||||||
| Investment in warrants | 595 | - | |||||||
| Intangible assets, net | 44,556 | 25,909 | |||||||
| Other assets - long term | 879 | 1,861 | |||||||
| Total assets | $ | 263,151 | $ | 221,277 | |||||
| LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY | |||||||||
| Current liabilities: | |||||||||
| Accounts payable | $ | 2,654 | $ | 1,053 | |||||
| Accrued and other liabilities | 4,134 | 5,752 | |||||||
| Contingent consideration under RPAs, AAAs, and CPPAs | - | 3,000 | |||||||
| Operating lease liabilities | 2,508 | 446 | |||||||
| Unearned revenue recognized under units-of-revenue method | 1,320 | 1,361 | |||||||
| Preferred stock dividend accrual | 1,368 | 1,368 | |||||||
| Current portion of long-term debt | 14,345 | 11,394 | |||||||
| Contingent value rights liabilities - current portion | 1,976 | - | |||||||
| Total current liabilities | 28,305 | 24,374 | |||||||
| Unearned revenue recognized under units-of-revenue method – long-term | 3,473 | 4,410 | |||||||
| Exarafenib milestone contingent consideration | 3,500 | 3,214 | |||||||
| Long-term operating lease liabilities | 20,678 | 483 | |||||||
| Long-term debt | 94,382 | 106,875 | |||||||
| Contingent value rights liabilities - long-term | 4,807 | - | |||||||
| Deferred tax liability | 49 | - | |||||||
| Total liabilities | 155,194 | 139,356 | |||||||
| Convertible preferred stock, | 20,019 | 20,019 | |||||||
| Stockholders’ equity: | |||||||||
| 49 | 49 | ||||||||
| — | — | ||||||||
| Common stock, | 92 | 90 | |||||||
| Additional paid-in capital | 1,301,542 | 1,298,747 | |||||||
| Accumulated other comprehensive income | 121 | 73 | |||||||
| Accumulated deficit | (1,213,866 | ) | (1,237,057 | ) | |||||
| Total stockholders’ equity | 87,938 | 61,902 | |||||||
| Total liabilities, convertible preferred stock and stockholders’ equity | $ | 263,151 | $ | 221,277 | |||||
| XOMA ROYALTY CORPORATION | |||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
| (unaudited) | |||||||
| (in thousands) | |||||||
| Nine Months Ended September 30, | |||||||
| 2025 | 2024 | ||||||
| Cash flows from operating activities: | |||||||
| Net income | $ | 25,609 | $ | (9,853 | ) | ||
| Adjustments to reconcile net income to net cash provided by (used in) operating activities: | |||||||
| Adjustment for income from EIR method purchased receivables | 627 | (9,985 | ) | ||||
| Stock-based compensation expense | 5,358 | 8,136 | |||||
| Gains on acquisitions | (18,004 | ) | (19,316 | ) | |||
| Credit losses on purchased receivables | — | 23,000 | |||||
| Gain on sale of equity securities | (3,663 | ) | — | ||||
| Income tax expense | 49 | — | |||||
| Common stock contribution to 401(k) | 141 | 118 | |||||
| Amortization of intangible assets | 2,077 | — | |||||
| Depreciation | 8 | 8 | |||||
| Accretion of long-term debt discount and debt issuance costs | 1,136 | 996 | |||||
| Non-cash lease expense | 47 | 45 | |||||
| Change in fair value of equity securities | (1,230 | ) | (624 | ) | |||
| Change in fair value of available-for-sale debt securities classified as cash equivalents | 49 | 104 | |||||
| Change in fair value of derivatives | 10 | — | |||||
| Changes in assets and liabilities: | |||||||
| Trade and other receivables, net | (1,187 | ) | (41 | ) | |||
| Prepaid expenses and other assets | 1,839 | (72 | ) | ||||
| Accounts payable and accrued liabilities | (3,248 | ) | (1,348 | ) | |||
| Operating lease liabilities | (268 | ) | (185 | ) | |||
| Unearned revenue recognized under units-of-revenue method | (978 | ) | (1,828 | ) | |||
| Net cash provided by (used in) operating activities | 8,372 | (10,845 | ) | ||||
| Cash flows from investing activities: | |||||||
| Net cash acquired in Kinnate acquisition | — | 18,926 | |||||
| Net cash, cash equivalents and restricted cash acquired in Turnstone acquisition | 3,943 | — | |||||
| Net cash, cash equivalents and restricted cash acquired in HilleVax acquisition | 46,832 | — | |||||
| Payments of consideration under RPAs, AAAs, and CPPAs | (8,000 | ) | (37,000 | ) | |||
| Receipts under RPAs, AAAs, and CPPAs | 3,139 | 26,263 | |||||
| Payment for BioInvent contract-based intangible asset | (20,725 | ) | — | ||||
| Payment of contingent consideration related to Kinnate IP asset | (550 | ) | — | ||||
| Purchase of property and equipment | — | (17 | ) | ||||
| Purchase of equity securities | (99 | ) | — | ||||
| Sale of equity securities | 6,999 | — | |||||
| Net cash used in investing activities | 31,539 | 8,172 | |||||
| Cash flows from financing activities: | |||||||
| Principal payments – debt | (10,598 | ) | (6,902 | ) | |||
| Debt issuance costs and loan fees paid in connection with long-term debt | (80 | ) | (740 | ) | |||
| Payment of preferred stock dividends | (4,104 | ) | (4,104 | ) | |||
| Repurchases of common stock | (2,395 | ) | (13 | ) | |||
| Proceeds from exercise of options and other share-based compensation | 3,422 | 4,127 | |||||
| Taxes paid related to net share settlement of equity awards | (2,019 | ) | (2,429 | ) | |||
| Net cash used in financing activities | (15,774 | ) | (10,061 | ) | |||
| Net increase (decrease) in cash, cash equivalents, and restricted cash | 24,137 | (12,734 | ) | ||||
| Cash, cash equivalents, and restricted cash at the beginning of the period | 106,416 | 159,550 | |||||
| Cash, cash equivalents, and restricted cash at the end of the period | $ | 130,553 | $ | 146,816 | |||
| Supplemental Cash Flow Information: | |||||||
| Cash paid for interest | $ | 11,906 | $ | 9,985 | |||
| Cash paid for taxes | $ | 277 | $ | — | |||
| Non-cash investing and financing activities: | |||||||
| Accrual of contingent value rights liability in the Turnstone acquisition | $ | 1,110 | $ | — | |||
| Accrual of contingent value rights liability in the HilleVax acquisition | $ | 5,673 | $ | — | |||
| Right-of-use assets obtained in exchange for operating lease liabilities in the HilleVax acquisition | $ | 22,525 | $ | — | |||
| Relative fair value basis reduction of right-of-use assets in the HilleVax acquisition | $ | (22,525 | ) | $ | — | ||
| Transaction costs in connection with the Turnstone acquisition included in accounts payable | $ | 92 | $ | — | |||
| Transaction costs in connection with the HilleVax acquisition included in accounts payable and accrued expenses | $ | 449 | $ | — | |||
| Excise tax accrual due to stock repurchases | $ | 24 | $ | — | |||
| Preferred stock dividend accrual | $ | 1,368 | $ | 1,368 | |||
| Estimated fair value of the Exarafenib milestone asset | $ | — | $ | 2,922 | |||
| Estimated fair value of the Exarafenib milestone contingent consideration | $ | — | $ | 2,922 | |||
| Right-of-use assets obtained in exchange for operating lease liabilities in the Kinnate acquisition | $ | — | $ | 824 | |||
| Relative fair value basis reduction of rights-of-use assets in the Kinnate acquisition | $ | — | $ | (824 | ) | ||
| Accrual of contingent consideration under the Affitech CPPA | $ | — | $ | 3,000 | |||
| Accrual of contingent consideration under the LadRX AAA | $ | — | $ | 1,000 | |||
| Investor contact: | Media contact: |
| Juliane Snowden | Kathy Vincent |
| XOMA Royalty Corporation | KV Consulting & Management |
| +1-646-438-9754 | kathy@kathyvincent.com |
| juliane.snowden@xoma.com |