Altimmune, inc. (ALT)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss

-20,520

-39,171

-46,425

-

-

-

-

-

-

-

Net loss

-

-

-

193,854

-3,440

-9,955

-11,718

-4,920

-3,797

-34,849

Adjustments to reconcile net loss to net cash used in operating activities:
Non-cash consideration for acquired in-process research and development

6,541

-

-

-

-

-

-

-

-

-

Impairment charges

1,000

24,940

35,919

-

-

-

-

-

-

-

Realization of cumulative translation adjustment

-

-

-

0

229

0

0

-1,227

-

0

Realization of cumulative translation adjustment

-

-

-

-

-

-

-

-1,227

-

0

Realization of cumulative translation adjustment

-

-

-

-

-

-

-

-

0

-

Stock-based compensation

1,264

773

1,443

2,240

613

1,655

1,362

1,894

2,565

2,513

Depreciation

239

218

83

143

141

149

182

303

461

-

Amortization

147

83

55

-

-

-

-

-

-

-

Unrealized losses (gains) on foreign currency exchange

5

-64

-

-

-

-

-

-

-

-

Debt discount accretion

-

180

-

-

-

-

-

-

-

-

Debt discount accretion

-

-

98

-

-

-

-

-

-

-

Amortization of premium and discount on short-term investments

-

-

-

-35

0

0

-

-

-

-

Non-cash interest expense

-

-

-

-15

45

-83

-

-

-

-

Restructuring expense related to property and equipment

-

-

-

0

36

0

0

-

-

-

Non-cash interest expense

-

-

-

-

-

-

135

122

0

4,653

Impairment of assets held for sale

-

-

-

-

-

-

-

-

-

4,635

Gain on the disposal of assets held for sale

-

-

-

-

-

-

-

-

781

0

Gain from disposal of property and equipment

-

3

-9

0

7

5

3

66

0

0

Changes in fair value of warrant liability

-30

2,878

-

-

-

-

-

-

-

-

Changes in fair value of warrant liability, including loss on exchange

-

-

97

-

-

-

-

-

-

-

Changes in fair value of embedded derivative

-

184

-7

-957

299

508

-444

591

7,144

-5,457

Bad debt recovery

-

-

-

-

-

-

-

-

-40

2,935

Changes in operating assets and liabilities:
Accounts receivable

-2,440

-344

1,948

-210

401

-1,316

-1,005

-1,991

-20

-1,279

Prepaid expenses and other current assets

-133

-499

349

283

-5

5

-282

-367

-1,481

650

Other long-term assets and deferred costs

-

-

-

-53

0

0

-

-

-

-

Accounts payable

-354

243

-2,623

405

129

-736

-569

251

-1,682

1,245

Accrued restructuring expenses

-

-

-

-397

481

0

0

-

-

-

Accrued expenses and other current liabilities

-626

17

-364

789

-54

-2,089

773

-418

-391

-8,513

Deferred revenue

22

-19

-19

-

-

-

-

-

-

-

Accrued income taxes payable

-

-

-

3,157

0

0

-

-

-

-

Deferred revenue

-

-

-

0

0

-341

-1,040

867

514

0

Deferred rent

-

-818

-22

-

-

-

-

-

-

-

Lease obligation

175

-

-

-

-

-

-

-

-

-

Unbilled accounts receivable

-

-

-

-266

665

-1,902

-1,914

1,093

-987

-5,408

Tax refund receivable

-379

-5,077

3,406

-

-

-

-

-

-

-

Depreciation expense

-

-

-

-

-

-

-

-

-

1,020

Deferred tax benefit

-58

-6,149

-2,617

61

61

61

61

195

0

0

Purchases of available-for-sale investments

-

-

-

66,847

0

0

-

-

-

-

Net cash used in operating activities

-9,601

-9,388

-20,214

-

-

-

-

-

-

-14,864

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of short-term investments

28,257

-

-

-

-

-

-

-

-

-

Cash assumed in acquisition

-

-

13,684

-

-

-

-

-

-

-

Net cash used in operating activities

-

-

-

201,508

-3,215

-8,474

-7,168

-2,322

-7,808

-

Purchase of property and equipment

1

975

112

30

86

92

84

0

71

374

Proceeds from the disposal of assets held for sale

-

-

-

-

-

-

-

-

1,758

0

Proceeds from sale of property and equipment

-

14

7

0

7

8

3

67

0

0

Cash paid for internally developed patents

27

40

53

-

-

-

-

-

-

-

Refund of cash held in escrow

-

-

200

-

-

-

-

-

-

-

Proceeds from sales of short-term investments

-

-

-

-

-

-

-

-

-

3,130

Net cash provided by (used in) investing activities

-28,286

-1,001

13,725

-

-

-

-

-

-

2,756

CASH FLOWS FROM FINANCING ACTIVITIES:
Net cash (used in) provided by investing activities

-

-

-

-66,877

-78

-84

-81

67

1,687

-

Repayments of notes payable

292

1,549

212

-

-

-

-

-

-

-

Proceeds from issuance of convertible notes, net of issuance costs

-

-

3,018

-

-

-

-

-

-

-

Redemption of preferred stock

-

2,386

-

-

-

-

-

-

-

-

Cash paid in conjunction with warrant exchange

25

1,100

-

-

-

-

-

-

-

-

Proceeds from conditional economic incentive

150

100

-

-

-

-

-

-

-

-

Proceeds from issuance of common stock, net of issuance costs

-

4,334

-

3,801

973

18,141

6,018

38

5,855

-

Proceeds from issuance of common units, net of issuance costs

12,668

33,068

-

-

-

-

-

-

-

-

Repayment of debt

-

-

-

0

-750

-999

-749

2,500

0

-

Proceeds from issuance of long-term debt

-

-

-

-

-

-

-

-

-

-11

Net repayment of revolving credit agreement

-

-

-

0

0

-1,091

-238

1,330

0

0

Deferred financing costs

-

-

-

-

-

-

-

216

0

0

Change in restricted cash requirements

-

-

-

-

-

-

-

100

0

-100

Proceeds from exercises of warrants

-

-

-

0

0

683

0

0

-

-

Proceeds from exercise of warrants and stock options

30

22

-

-

-

-

-

-

-

-

Proceeds from exercise of stock options

-

-

16

-

-

-

-

-

-

-

Net cash provided by financing activities

12,532

32,489

15,841

-

-

-

-

-

-

21,460

Proceeds from issuance of common stock and warrants

-

-

-

-

-

-

-

-

-

21,601

Other

-

-

-

-0

0

0

-

-32

-74

-29

Net cash provided by financing activities

-

-

-

3,800

223

16,733

5,030

3,720

5,781

-

EFFECT OF EXCHANGE RATES ON CASH, CASH EQUIVALENTS, AND RESTRICTED CASH

-

-50

74

-

-

-

-

-

-

-

Net increase in cash and cash equivalents and restricted cash

-25,356

22,049

9,427

-

-

-

-

-

-

-

EFFECT OF EXCHANGE RATES ON CASH

-

-

-

-6

-1

-12

-1

0

-208

-240

Decrease in cash and cash equivalents

-

-

-

138,425

-3,073

8,162

-2,220

1,464

-548

9,111

SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid for interest

-

57

9

-

-

-

-

-

-

-

Cash paid for interest

-

-

-

0

108

128

234

220

54

1,234

Cash paid for income taxes

-

-

-

-

-

-

-

-

10

0

SUPPLEMENTAL NON-CASH FINANCING ACTIVITIES
Common Stock issued for acquired in-process research and development

3,791

-

-

-

-

-

-

-

-

-

Settlement of warrant liability for common stock

-

3,345

-

-

-

-

-

-

-

-

Notes payable issued in conjunction with the exchange of warrants

-

1,500

-

-

-

-

-

-

-

-

Conversion of convertible notes into common stock

-

-

3,645

-

-

-

-

-

-

-

Accrued expenses and notes payable replaced with convertible notes

-

-

1,077

-

-

-

-

-

-

-

Common stock warrant issued with convertible notes, net of issuance costs

-

-

548

-

-

-

-

-

-

-

Addition of property and equipment not yet paid

-

-

328

-

-

-

-

-

-

-

Billed lease incentive obligations not yet paid

-

-

350

-

-

-

-

-

-

-

Value of warrants issued to lender in connection with loan

-

-

-

-

-

-

-

69

0

0

Value of warrants issued in connection with issuance of common stock

-

-

-

-

-

-

-

-

668

2,070

Series B Redeemable Convertible Preferred Stock [Member]
Proceeds from issuance of Series B redeemable convertible preferred stock and warrants, net of issuance costs

-

-

13,018

-

-

-

-

-

-

-

Conversion of Series B redeemable convertible preferred stock into common stock

-

9,790

3,479

-

-

-

-

-

-

-

Accretion of Series B redeemable convertible preferred stock

-

2,894

4,766

-

-

-

-

-

-

-

Series B Preferred Stock [Member]
Conversion of Series B redeemable convertible preferred stock into common stock

-

-

5

-

-

-

-

-

-

-