Bicycle therapeutics plc (BCYC)
CashFlow / Yearly
Dec'19Dec'18Dec'17
Cash flows from operating activities:
Net loss

-30,608

-21,846

-16,259

Adjustments to reconcile net loss to net cash used in operating activities:
Share-based compensation expense

3,083

1,023

515

Depreciation and amortization

960

712

332

Change in fair value of warrant liability

5,381

665

119

Changes in operating assets and liabilities:
Accounts receivable

-4,909

400

-

Non-cash research and development expense

-

-

856

Research and development incentives receivable

383

3,586

1,407

Prepaid expenses and other current assets

2,723

1,329

330

Operating lease right-of-use assets

-712

-

-

Other assets

397

301

1,039

Accounts payable

220

-169

67

Accrued expenses and other current liabilities

-852

2,557

1,267

Lease liabilities

-709

-

-

Deferred revenue

-9,295

-3,947

14,081

Other long-term liabilities

1,089

543

383

Net cash provided by (used in) operating activities

-28,613

-26,078

-1,415

Cash used in investing activities:
Purchases of property and equipment

1,555

1,186

1,113

Net cash used in investing activities

-1,555

-1,186

-1,113

Cash flows from financing activities:
Proceeds from issuance of ADSs in initial public offering, net of issuance costs

56,957

-576

-

Proceeds from the exercise of share options and sale of ordinary shares

143

1

1

Proceeds from the exercise of warrants

6

-

-

Net cash provided by financing activities

58,440

25,430

57,876

Effect of exchange rate changes on cash

465

-2,449

2,913

Net increase (decrease) in cash

28,737

-4,283

58,261

Supplemental disclosure of cash flow information
Cash paid for income taxes

117

73

-

Cash paid for amounts included in the measurement of operating lease liabilities

891

-

-

Purchases of property and equipment included in accounts payable and accrued expenses

76

-

-

Advance billings on deferred revenue included in accounts receivable

-

5,045

-

Deferred initial public offering costs accrued but not paid

-

1,076

-

Conversion of convertible preferred shares to ordinary shares upon closing of the initial public offering

123,780

-

-

Reclassification of warrant liability to additional paid-in capital

10,021

-

-

Series B1 Convertible Preferred Shares
Proceeds from issuance of convertible preferred shares, net of issuance costs

-

-

57,875

Series B2 Convertible Preferred Shares
Proceeds from issuance of convertible preferred shares, net of issuance costs

1,334

26,005

-

Series B2 convertible preferred financing costs accrued but not paid

-

249

-