Clearside biomedical, inc. (CLSD)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14
Operating activities
Net loss

-30,770

-82,818

-58,975

-25,882

-

-

Net loss

-

-

-

-

-17,639

-10,189

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

211

189

182

65

60

33

Share-based compensation expense

4,612

4,785

3,364

1,314

705

427

Non-cash interest expense

163

154

211

283

104

82

Accretion of debt discount

67

112

212

108

60

277

Loss on disposal of fixed assets

-63

-

-

-

-15

-

Change in fair value of warrant liability

-

-

-

156

52

18

Amortization and accretion on available-for-sale investments, net

115

748

31

43

-

-

Changes in operating assets and liabilities:
Prepaid expenses and other current assets

558

505

833

487

145

-54

Other assets and liabilities

159

55

-92

-

-

-

Other assets

-

-

-

-882

-1,763

1,154

Accounts payable and accrued liabilities

-5,582

-314

4,715

1,424

632

1,137

Deferred revenue

5,000

-

-20

-520

-

-

Deferred revenue

-

-

-

-

500

200

Deferred rent

-

-

-

-9

-9

9

Net cash used in operating activities

-27,068

-79,200

-51,083

-22,709

-

-

Investing activities
Maturities of available-for-sale investments

32,950

76,470

68,543

5,708

-

-

Purchase of available-for-sale investments

-

80,142

48,116

54,485

-

-

Net cash used in operating activities

-

-

-

-

-13,902

-9,124

Change in restricted cash

-

-

-

360

-

-

Acquisition of property and equipment

25

88

306

3

32

140

Net cash (used in) provided by investing activities

32,925

-3,760

20,121

-49,140

-

-

Financing activities
Proceeds from at-the-market sales agreement, net of issuance costs

10,319

-

-

-

-

-

Proceeds from private placement, net of issuance costs

3,324

-

-

-

-

-

Proceeds from the sale of fixed assets

-

-

-

-

4

-

Net cash provided by (used in) investing activities

-

-

-

-

-28

-140

Proceeds from follow-on offering, net of issuance costs

-

79,564

5,057

33,456

-

-

Proceeds from initial public offering, net of issuance costs

-

-

-

51,376

-

-

Proceeds from exercise of stock options

7

465

239

31

14

5

Proceeds from shares issued under employee stock purchase plan

45

50

66

-

-

-

Proceeds from issuance of long-term debt

-

10,000

-

7,857

5,976

3,000

Principal payments made on long-term debt

5,000

8,300

-

6,330

-

125

Net cash provided by financing activities

8,695

81,779

5,362

86,390

-

-

Net cash provided by financing activities

-

-

-

-

25,944

15,624

Net (decrease) increase in cash, cash equivalents and restricted cash

14,552

-1,181

-25,600

14,541

-

-

Supplemental disclosure
Interest paid

843

751

653

250

-

-

Interest paid

-

-

-

-

100

7

Tenant improvements paid by landlord

-

-

637

-

-

-

Reconciliation of cash, cash equivalents and restricted cash
Net (decrease) increase in cash and cash equivalents

-

-

-

-

12,014

6,360

Conversion of convertible preferred stock to common stock

-

-

-

48,198

-

-

Conversion of stockholder loan, promissory note and accrued interest

-

-

-

-

-

3,232

Reclassification of deferred initial public offering costs

-

-

-

1,597

-

-

Issuance of warrants to purchase common stock

-

-

-

308

-

1,506

Issuance of warrant to purchase Series B preferred stock

-

-

-

-

164

-

Accretion of redeemable convertible preferred stock to redemption value

-

-

-

884

525

231

Unpaid initial public offering costs in accounts payable and accrued expenses

-

-

-

507

410

602