Assembly biosciences, inc. (ASMB)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10
Cash flows from operating activities
Net loss

-97,634

-90,751

-42,809

-

-

-

-

-

-

-

Net loss

-

-

-

-44,261

-28,453

-23,788

-19,403

-24,790

-34,344

-15,290

Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization

494

643

219

-

-

-

-

-

-

-

Stock-based payments to consultants

-

-

-

-

-

-

-

339

3,990

0

Depreciation and amortization

-

-

-

80

64

10

6

4

3

12

Stock-based compensation

20,558

28,485

8,601

5,024

7,876

10,637

1,712

2,831

2,982

2,356

Net accretion and amortization of investments in marketable securities

1,735

229

0

-

-

-

-

-

-

-

Non-cash rent expense

4,454

0

0

-

-

-

-

-

-

-

Amortization of discount on marketable securities, net

-

-

-

0

-

-

-

-

-

-

Realized loss from marketable securities

-

-

-

-1,140

-27

0

-

-

-

-

Deferred income tax benefit

-800

1,100

-9,100

-618

0

0

-

-

-

-

Loss on disposal of fixed assets

-102

0

0

-

-

-

-

-

-

-

Other

5

0

-615

-

-

-

-

-

-

-

Loss on sale of fixed assets

-

-

-

-

-0

0

-

-

-

-

Issuance of warrants for services

-

-

-

-

-

679

0

-

-

-

Amortization of deferred financing costs and debt discount

-

-

-

-

-

-

-

0

328

2,327

Non-cash research and development

-

-

-

-

-

-

-

0

0

0

Expenses paid on behalf of the Company satisfied through the issuance of notes

-

-

-

-

-

-

-

0

0

0

Changes in operating assets and liabilities:
Accounts receivable from collaboration

944

156

2,273

0

0

-

-

-

-

-

Prepaid expenses and other current assets

3,685

1,094

286

-93

555

54

-

-

-

-

Other assets

-1,664

3,008

84

58

-

-

-

-

-

-

Prepaid research and development

-

-

-

-

-

-

-

0

0

0

Other current assets

-

-

-

-

-

-

4

-2

43

16

Accounts payable

-1,962

1,569

-244

1,004

456

-2,481

767

-

-

-

Accrued clinical expenses

1,265

3,119

-242

-

-

-

-

-

-

-

Other accrued expenses

2,016

382

1,628

-

-

-

-

-

-

-

Accrued expenses

-

-

-

2,714

1,968

23

-874

-

-

-

Deferred revenue

-3,612

-5,125

45,785

-

-

-

-

-

-

-

Deferred revenue

-

-

-

0

0

-

-

-

-

-

Deferred rent

0

-108

0

-

-

-

-

-

-

-

Operating lease liabilities

-4,269

0

0

-

-

-

-

-

-

-

Deferred rent

-

-

-

0

-

-

-

-

-

-

Security deposits

-

-

-

-

-82

0

0

-

-

-

Accounts payable and accrued expenses

-

-

-

-

-

-

-

232

2,012

-3,049

Net cash used in operating activities

-84,067

-64,958

1,860

-34,882

-18,697

-14,973

-17,796

-21,379

-25,068

-5,214

Cash flows from investing activities
Purchases of property and equipment

1,554

340

865

147

58

149

6

3

11

0

Purchases of marketable securities

281,334

183,941

48,234

-

-

-

-

-

-

-

Proceeds from maturities of marketable securities

203,911

48,884

33,457

-

-

-

-

-

-

-

Proceeds from sale of marketable securities

28,659

0

0

-

-

-

-

-

-

-

Sale of fixed assets

-

-

-

-

0

0

-

-

-

-

Cash acquired in business combination

-

-

-

-

-

-509

0

-

-

-

Security deposits collected

-

-

-

-

-

81

-

-

-

-

Purchases of marketable securities

-

-

-

7,951

69,781

0

-

-

-

-

Proceeds from maturities of marketable securities

-

-

-

44,294

4,983

0

-

-

-

-

Net cash provided by investing activities

-50,318

-135,397

-15,642

36,196

-64,855

277

-6

-3

-11

-

Cash flows from financing activities
Proceeds from the exercise of stock options

-

-

-

153

554

0

-

-

-

-

Proceeds from common stock and pre-funded warrants sold, net of underwriters' discount and costs

134,661

155,425

64,847

-

-

-

-

-

-

-

Proceeds from the issuance of common stock under ESPP

747

408

0

0

-

-

-

-

-

-

Proceeds from the exercise of stock options

4,238

3,960

2,393

-

-

-

-

-

-

-

Net proceeds from the issuance of common stock through equity plans

-

-

-

0

81,014

16,725

24,374

4,166

49,988

15,184

Proceeds from notes payable

-

-

-

-

-

-

-

0

-

-

Proceeds from notes payable to related parties

-

-

-

-

-

-

-

0

0

950

Payment for deferred financing costs

-

-

-

-

-

-

-

0

0

755

Repayment of notes

-

-

-

-

-

-

-

0

-

-

Repayment of notes payable - related party

-

-

-

-

-

-

-

0

0

0

Proceeds from private placement

-

-

-

-

-

-

-

0

0

0

Proceeds from the exercise of warrants and options

-

-

-

-

-

-

-

730

288

0

Proceeds from utilization of short-term note and line of credit

-

-

-

-

-

-

-

0

0

99

Repayment of debt facilities

-

-

-

-

-

-

-

0

419

0

Proceeds from term note payable

-

-

-

-

-

-

-

0

0

800

Repayment of term note payable

-

-

-

-

-

-

-

0

800

0

Proceeds from receipt of subscriptions

-

-

-

-

-

-

-

0

0

0

Net cash provided by financing activities

139,646

159,793

67,240

153

81,569

16,725

24,374

4,896

47,485

19,704

Net decrease in cash and cash equivalents

5,261

-40,562

53,458

-

-

-

-

-

-

-

Net decrease in cash and cash equivalents

-

-

-

1,467

-1,983

2,029

6,572

-16,486

22,404

14,489

Shares issued for option exercise - receivable

-

-

-

-

-

368

0

-

-

-

Change in unrealized (loss) gain on marketable securities available-for-sale

-

-

-

-

-821

0

-

-

-

-

Cashless exercise of warrants

-

-

-

-

0

0

-

-

-

-

Conversion of preferred stock to common stock

-

-

-

-

-

0

0

-

-

-

Supplemental non-cash investing and financing activities
Operating lease liabilities arising from obtaining right-of-use assets

15,261

0

0

-

-

-

-

-

-

-

Other current assets

-

-

-

-

-

23

0

-

-

-

Equipment, net

-

-

-

-

-

10

0

-

-

-

Intangible assets

-

-

-

-

-

29,000

0

-

-

-

Goodwill

-

-

-

-

-99

12,737

0

-

-

-

Security deposits

-

-

-

-

-

16

0

-

-

-

Accounts payable and accrued expenses

-

-

-

-

-99

874

0

-

-

-

Share exchange - business combination

-

-

-

-

-

29,064

0

-

-

-

Fair value of vested options and restricted stock units - in connection with business combination

-

-

-

-

-

758

0

-

-

-

Deferred tax liability

-

-

-

-

-

11,600

0

-

-

-

Cash acquired in business combination

-

-

-

-

0

509

0

-

-

-

Warrants issued to placement agent

-

-

-

-

-

-

-

0

0

0

Warrants issued to investors in connection with convertible notes

-

-

-

-

-

-

-

0

0

1,166

Notes and accrued interest converted to common stock

-

-

-

-

-

-

-

0

0

14,003

Supplemental disclosure - cash paid for interest

-

-

-

-

-

-

-

0

277

76