Bicycle therapeutics plc (BCYC)
Balance Sheet / TTM
Mar'20Dec'19Sep'19Jun'19Dec'18
Assets
Current assets:
Cash

109,637

92,117

95,954

108,536

63,380

Accounts receivable

1,002

201

46

160

5,021

Prepaid expenses and other current assets

4,248

4,884

3,536

2,021

2,076

Research and development incentives receivable

8,503

6,944

10,714

9,735

6,292

Total current assets

123,390

104,146

110,250

120,452

76,769

Property and equipment, net

2,203

2,292

2,152

2,002

1,818

Operating lease right-of-use assets

1,815

2,056

2,177

2,386

-

Other assets

1,874

1,700

1,481

1,406

3,039

Total assets

129,282

110,194

116,060

126,246

81,626

Liabilities and shareholders’ equity
Current liabilities:
Accounts payable

4,434

1,949

1,992

2,569

1,887

Accrued expenses and other current liabilities

5,716

6,144

6,035

5,859

7,032

Deferred revenue, current portion

6,047

728

808

1,012

10

Total current liabilities

16,197

8,821

8,835

9,440

8,929

Warrant liability

-

-

-

-

4,804

Operating lease liabilities

1,056

1,251

1,416

1,628

-

Deferred revenue, net of current portion

28,206

4,929

9,055

9,358

14,625

Other long-term liabilities

2,010

1,995

1,429

1,261

897

Total liabilities

47,469

16,996

20,735

21,687

29,255

Shareholders’ equity:
Ordinary shares, £0.01 nominal value; 31,995,653 shares authorized at March 31, 2020 and December 31, 2019; 18,016,207 and 17,993,701 shares issued and outstanding at March 31, 2020 and December 31, 2019, respectively

227

227

226

226

10

Additional paid‑in capital

197,179

195,056

193,850

193,178

1,857

Accumulated other comprehensive loss

-3,719

-1,535

-2,607

-2,183

-1,751

Accumulated deficit

-111,874

-100,550

-96,144

-86,662

-69,942

Total shareholders’ equity

81,813

93,198

95,325

104,559

-69,826

Total liabilities and shareholders’ equity

129,282

110,194

116,060

126,246

81,626

Series A Convertible Preferred Shares
Convertible preferred shares

-

-

-

-

41,820

Series B1 Convertible Preferred Shares
Convertible preferred shares

-

-

-

-

54,621

Series B2 Convertible Preferred Shares
Convertible preferred shares

-

-

-

-

25,756