Celcuity inc. (CELC)
CashFlow / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17
Cash flows from operating activities:
Net loss

-2,246

-1,809

-1,984

-1,720

-1,845

-1,825

-1,871

-1,816

-1,967

-1,724

-1,763

-1,776

-987

Net loss

-2,246

-1,809

-1,984

-1,720

-1,845

-1,825

-1,871

-1,816

-1,967

-

-

-

-

Adjustments to reconcile net loss to net cash used for operations:
Depreciation

94

93

86

83

76

70

62

49

39

28

30

25

19

Depreciation

94

93

86

83

76

70

62

49

39

-

-

-

-

Stock-based compensation

464

360

303

192

184

255

300

276

336

313

138

326

96

Stock-based compensation

464

360

303

192

184

255

300

276

336

-

-

-

-

Non-cash interest income, net of cash received

0

-13

-18

-3

-7

-

-

-

-

-

-

-

-

Change in accrued interest income

-

-

-

-

-

-

-

-

23

-

-

-

-

Change in accrued interest income

-

-

-

-

-

-

-

-

23

-

-

-

-

Non-cash interest income

-

-

-

-

-

-

-

-

-

-

-

-

0

Prepaid assets and deposits

62

164

-60

-102

17

-82

192

-92

36

-37

113

156

0

Prepaid assets and deposits

62

164

-60

-102

17

-82

192

-92

36

-

-

-

-

Accounts payable

-92

-57

58

31

13

33

-21

-45

58

38

-266

62

-97

Accounts payable

-92

-57

58

31

13

33

-21

-45

58

-

-

-

-

Accrued expenses

30

40

-13

72

12

-240

-30

79

146

221

81

68

21

Non-cash operating lease, net

-21

8

-6

9

-20

-

-

-

-

-

-

-

-

Non-cash operating lease, net

-21

8

-6

9

-20

0

0

0

0

-

-

-

-

Accrued expenses

30

40

-13

72

12

-240

-30

79

146

-

-

-

-

Net cash used for operating activities

-1,833

-1,703

-1,478

-1,226

-1,590

-1,519

-1,772

-1,336

-1,447

-1,109

-1,628

-1,262

-947

Net cash used for operating activities

-1,833

-1,703

-1,478

-1,226

-1,590

-1,519

-1,772

-1,336

-1,447

-

-

-

-

Cash flows from investing activities:
Purchases of investments

-

-

-

-

-

0

0

2,500

735

28,492

245

0

0

Purchases of investments

-

-

-

-

-

0

0

2,500

735

-

-

-

-

Proceeds from sale of investments

0

4,165

3,000

1,500

245

13,810

2,485

4,525

2,135

0

0

0

0

Proceeds from sale of investments

0

4,165

3,000

1,500

245

13,810

2,485

4,525

2,135

-

-

-

-

Purchases of property and equipment

45

27

168

136

47

147

110

168

204

36

37

155

10

Purchases of property and equipment

45

27

168

136

47

147

110

168

204

-

-

-

-

Proceeds from sale of property and equipment

-

-

-

-

-

3

0

0

1

0

0

0

0

Proceeds from sale of property and equipment

-

-

-

-

-

3

0

0

1

-

-

-

-

Net cash provided by (used for) investing activities

-45

4,137

2,831

1,363

197

13,665

2,374

1,856

1,196

-28,528

-282

-155

-10

Net cash provided by (used for) investing activities

-45

4,137

2,831

1,363

197

13,665

2,374

1,856

1,196

-

-

-

-

Cash flows from financing activities:
Proceeds from exercise of common stock warrants

-

-

-

-

-

0

0

0

183

2

0

0

0

Proceeds from exercise of employee stock options

0

0

0

0

174

0

0

0

0

-

-

-

-

Proceeds from exercise of common stock warrants

-

-

-

-

-

0

0

0

183

-

-

-

-

Payments for secondary registration statement costs

0

0

0

0

1

13

14

0

0

-

-

-

-

Payments for secondary registration statement costs

0

0

0

0

1

13

14

0

0

-

-

-

-

Payments for finance leases

1

-

1

1

1

-

1

0

0

-

-

-

-

Payments for capital leases

1

-

1

1

1

-

1

0

0

-

-

-

-

Net cash provided by (used for) financing activities

-1

31

-1

56

172

-10

-16

79

183

-25

23,307

7,427

0

Net cash provided by financing activities

-1

31

-1

56

172

-10

-16

79

183

-

-

-

-

Net change in cash, cash equivalents, and restricted cash

-1,880

-

1,351

193

-1,220

-

585

600

-67

-29,664

21,396

6,009

-957

Net change in cash, cash equivalents, and restricted cash

-1,880

-

1,351

193

-1,220

-

585

600

-67

-

-

-

-

Cash, cash equivalents, and restricted cash: