Celsion corp (CLSN)
Income statement / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10
Technology development and licensing revenue

500

500

500

-

-

-

-

-

-

-

Licensing revenue

-

-

-

500

500

500

500

-

2,000

-

Operating expenses:
Research and development

13,065

11,865

13,078

14,623

14,659

14,969

9,364

15,770

19,863

14,714

General and administrative

8,000

9,699

5,889

6,526

6,686

8,860

6,547

6,372

5,154

4,922

Acquisition costs

-

-

-

-

-

1,385

-

-

-

-

Total operating expenses

21,065

21,565

18,968

21,149

21,346

25,215

15,911

22,142

25,018

19,637

Loss from operations

-20,565

-21,065

-18,468

-20,649

-20,846

-24,715

-15,411

-22,142

-23,018

-19,637

Other income (expense):
(Loss) gain from change in valuation of earn-out milestone liability

3,189

3,630

-

-

-

-

-

-

-

-

Fair value of warrants issued in connection with amendment to modify GEN-1 earn-out milestone payments

-400

-

-

-

-

-

-

-

-

-

Impairment of in-process research and development

-

4,510

-

-

-

-

-

-

-

-

Gain from change in earn-out milestone liability

-

-

649

-

-

-

-

-

-

-

(Loss) gain from change in valuation of earn-out milestone liability

-

-

-

-

-

213

-

-

-

-

Loss from valuation of common stock warrant liability

-

-

-

-

-61

204

8,090

-4,117

81

573

(Loss) gain from valuation of common stock warrant liability

-

-

-

-

-

204

8,090

-4,117

81

573

Gain from change in valuation of earn-out milestone liability

-

-

-

733

-

-

-

-

-

-

Loss from change in valuation of earn-out milestone liability

-

-

-

-

-257

-

-

-

-

-

Impairment of in-process research and development

-

-

2,520

1,444

-

-

-

-

-

-

Investment income

500

353

26

26

63

77

-12

52

-

32

Investment income, net

-

-

-

-

-

-

-

-

174

-

Interest expense

1,393

712

91

722

1,357

1,326

915

359

501

-

Interest expense

-

-

-

-

-

-

-

-

-

31

Other income

0

0

2

3

-1

51

-2

-1

42

244

Total other income (expense), net

1,897

-1,237

-1,933

-1,403

-1,614

-779

7,160

-4,425

-203

818

Net loss before income tax benefit

-18,668

-22,302

-20,402

-

-

-

-

-

-

-

Income tax benefit

-1,816

-10,419

-

-

-

-

-

-

-

-

Net loss

-16,851

-11,883

-20,402

-22,053

-

-25,494

-8,251

-26,568

-

-18,818

Deemed dividend related to warrant modification

-

-

-345

0

-

-

-

-

-

-

Non-cash deemed dividend from beneficial conversion feature on convertible preferred stock

-

-

-

-

-

-

4,601

-

-

-

Net loss attributable to common shareholders

-

-

-20,747

-22,053

-22,461

-25,494

-12,852

-26,568

-23,222

-

Net loss per common share - Basic and diluted

-0.77

-0.68

-2.72

-11.89

-1.03

-1.38

-0.95

-3.44

-5.00

-1.52

Weighted average common shares outstanding - Basic and diluted

21,832

17,582

7,627

1,854

21,813

18,472

13,540

7,730

4,648

12,375