Abeona therapeutics inc. (ABEO)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10
Cash flows from operating activities:
Net loss

-76,282

-56,671

-27,319

-21,873

-14,526

-26,778

4,449

-10,532

-2,532

-7,537

Adjustments to reconcile net loss to cash used in operating activities:
(Gain) on change in fair value of derivative-warrants

-

-

-

-

-

-

271

1,236

3,580

-

Loss on change in fair value of derivative-preferred stock

-

-

-

-

-

-23,110

8,010

-4,770

1,410

-

Gain on change in fair value of derivative - warrants

-

-

-

-

-

-

-

-

-

4,621

Loss on change in fair value of derivative - preferred stock

-

-

-

-

-

-

-

-

-

5,840

Warrant extension expense

-

-

-

-

-

-

-

2,316

0

-

Gain on negotiated payables

-

-

-

-

-

-

-

241

1,324

509

Depreciation and amortization

7,819

2,360

741

825

551

11

3

419

233

238

Stock option-based compensation expense

7,338

8,178

4,644

4,829

4,368

-

-

-

-

-

Restricted stock-based compensation expense

899

688

1,272

3,432

-

-

-

-

-

-

Accretion and interest on short-term investments

266

626

-

-

-

-

-

-

-

-

Accretion of right-of-use lease assets

858

-

-

-

-

-

-

-

-

-

Net gain on write-off of licensed technology

-

-

-127

-

-

-

-

-

-

-

Non-cash earnings on investments

-

-

-

0

-

-

-

-

-

-

Non-cash loss on arbitration ruling on licensing agreement

367

-

-

-

-

-

-

-

-

-

Net gain on write-off of licensed technology

-

-

-

0

-

-

-

-

-

-

Change in operating assets and liabilities:
Receivables

-81

-26

-17

9

79

-39

-766

507

-685

982

Inventory

-

-

-

-

-

-

-194

43

151

-

Prepaid expenses and other current assets

-670

1,067

2,580

-160

287

-77

-174

212

-31

28

Other assets

-

-

-

4

-

-

-

-

-

-

Restricted cash

-

-

-

-

-

-

-

-330

330

-17

Other assets

-3

-40

11

-

29

0

-10

-17

15

-

Accounts payable, accrued expenses and lease liabilities

1,707

-7,665

1,301

-

-

-

-

-

-

-

Payable to licensor

2,600

-

-

-

-

-

-

-

-

-

Accounts payable and accrued expenses

-

-

-

2,819

-1,174

-

-

-

-

-

Stock option compensation expense

-

-

-

-

-

1,305

439

390

1,066

1,015

Stock issued to directors, employees and consultants

-

-

-

-

-4,852

0

-

-

-

-

Stock issued to directors and employees

-

-

-

-

-

-

-167

-

-

-

Stock issued to directors and employees

-

-

-

-

-

-

-

-305

0

-

Stock issued for services

-

-

-

-

401

349

111

77

602

925

Contingent consideration milestone

-

-

-

-2,591

-

-

-

-

-

-

Accounts payable and accrued expenses

-

-

-

-

-

33

-1,176

567

53

-601

Interest on dividends payable

-

-

-

-

-

592

279

-

-

-

Contingent consideration milestone

-

-

-

-

-3,898

0

-

-

-

-

Dividends payable

-

-

-

-

-

-

-

319

271

168

Accrued interest payable

-

-

-

-

-

-

-

-98

-28

-437

Deferred revenue

-

296

2,009

-602

-602

-349

2,866

-596

-1,180

-348

Net cash used in operating activities

-

-

-

-

-10,423

-1,611

1

-

-

-

Net cash used in operating activities

-62,820

-39,111

-22,655

-13,014

-

-

-

-3,955

-7,609

-6,860

Cash flows from investing activities:
Capital expenditures

6,309

9,243

860

519

308

0

2

13

40

7

Acquisition of licensed technology

199

10,251

-

0

-

-

-

-

-

-

Purchases of short-term investments

-

-

-

0

-

-

-

-

-

-

Proceeds from maturities of short-term investments

-

-

-

0

-

-

-

-

-

-

Purchases of short-term investments

-

136,092

-

-

-

-

-

-

-

-

Proceeds from maturities of short-term investments

66,484

70,500

-

-

-

-

-

-

-

-

Payment of short-term debt

-

-

-

-

400

-

-

-

-

-

Proceeds from $4.00 common stock net of costs

-

-

-

-

-

12,307

-

-

-

-

Net cash (used in) provided by investing activities

59,976

-85,086

-860

-519

-

-

-

-13

-40

-7

Cash flows from financing activities:
Proceeds from issuance of common stock and pre-funded warrants in public offering, net of offering costs

95,972

-

-

-

-

-

-

-

-

-

Proceeds from issuance of common stock in public offering, net of offering costs

-

-

86,174

-

-

-

-

-

-

-

Cash from Abeona Ohio acquisition

-

-

-

-

3,697

0

-

-

-

-

Net cash used in investing activities

-

-

-

-

3,389

0

-2

-

-

-

Proceeds from open market sales of common stock

16,961

-

-

-

-

0

0

-

-

13,101

Proceeds from $8.00 common stock issuances net of costs

-

-

-

-

-

0

-

-

-

-

Proceeds from $5.50 common stock issuances net of costs

-

-

-

-

-

0

-

-

-

-

Proceeds from exercise of $5.00 warrants

-

3,233

885

-

4,635

0

-

-

-

-

Payment of debt

-

-

-

-

-

-

-

2,750

2,750

-

Proceeds from exercise of stock options

969

2,244

344

350

0

-

29

0

-

192

Proceeds from exercise of $8.00 warrants

-

-

5,000

-

-

-

-

-

-

-

Proceeds from $2.85 restricted common stock issuance

-

-

-

150

0

-

-

-

-

-

Proceeds/payment of short-term debt

-

-

-

-

-

400

0

-

-

-

Net cash provided by financing activities

-

-

-

-

35,652

12,707

29

-

-

-

Proceeds from preferred stock issuances, net of costs

-

-

-

-

-

-

-

4,654

5,826

-

Net cash provided by financing activities

113,902

5,477

92,403

42,537

-

-

-

1,904

3,076

13,293

Net (decrease) increase in cash, cash equivalents and restricted cash

111,058

-118,720

68,888

29,004

-

-

-

-

-

-

Supplemental cash flow information:
Net increase in cash and cash equivalents

-

-

-

-

28,618

11,096

28

-2,064

-4,573

6,426

Payable for acquisition of licensed technology

-

30,000

-

-

-

-

-

-

-

-

Write off of licensed asset and corresponding liability

-

-

4,000

-

-

-

-

-

-

-

Shares returned in connection with arbitration ruling on licensing agreement

1,472

-

-

-

-

-

-

-

-

-

Payable for acquistion of licensed technology

-

-

-

0

-

-

-

-

-

-

Cash paid for interest

-

-

-

-

7

7

0

388

720

-874

Write off of licensed asset and corresponding liability

-

-

-

0

-

-

-

-

-

-

Shares issued to EB Research Partnership and Epidermolysis Bullosa Medical Research Foundation for licenses

-

-

-

2,452

-

-

-

-

-

-

Cash paid for interest

-

11

8

6

-

-

-

-

-

-

Shares issued to holders of Abeona Ohio for acquisition

-

-

-

-

31,758

0

-

-

-

-

Contingent milestones to Abeona Ohio members

-

-

-

-

6,489

0

-

-

-

-

Licensed technology from Abeona Ohio

-

-

-

-

2,156

0

-

-

-

-

Shares issued to EB Research Partnership and Epidermolysis Bullosa Medical Research Foundation for licenses

-

-

-

2,452

0

-

-

-

-

-

Conversion of Series A preferred stock unpaid dividends and interest into shares of common stock

-

-

-

-

-

-

0

-

-

-

Conversion of Series B preferred stock unpaid dividends and interest and liquidated damages into shares of common stock

-

-

-

-

-

-

0

-

-

-

Cancel treasury stock

-

-

-

-

-

4

0

-

-

-

Payable in cash or future issuance of common shares for licensed technology

-

-

-

-

-

5,000

0

-

-

-

Shares issued for dividends on preferred stock

-

-

-

-

-

-

-

22

1

-

Warrants issued for placement agent fees

-

-

-

-

-

-

-

-

39

-274

Preferred stock dividends in dividends payable

-

-

-

-

-

2,875

2,898

1,999

1,774

-

Dividends payable exchanged for preferred stock

-

-

-

-

-

-

-

5,297

0

-

Shares issued for dividends on preferred stock (in shares)

-

-

-

-

-

-

-

-

-

288

Preferred stock dividends in dividends payable

-

-

-

-

-

-

-

-

-

-1,791

Private Placement One [Member]
Proceeds From Issuance Of Common Stock

-

-

-

0

-

-

-

-

-

-

Private Placement Two [Member]
Proceeds From Issuance Of Common Stock

-

-

-

41,068

-

-

-

-

-

-

Private Placement Three [Member]
Proceeds From Issuance Of Common Stock

-

-

-

969

-

-

-

-

-

-

Dollar Five Warrant
Proceeds from exercise of $5.00 warrants

-

-

-

0

-

-

-

-

-

-

Dollar Eight Warrant [Member]
Proceeds from Warrant Exercises

-

-

-

0

-

-

-

-

-

-