Chimerix inc (CMRX)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Cash flows from operating activities:
Net loss

-112,576

-69,474

-70,984

-76,390

-117,372

-59,312

-36,445

-4,406

-25,589

Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation of property and equipment

564

860

1,091

1,063

657

283

258

280

270

Amortization of debt costs

-

-

-

-

64

148

248

238

50

Amortization of discount/premium on investments

1,842

852

5

-1,223

-1,622

-1,175

-196

-84

-118

Share-based compensation

9,528

13,074

16,110

16,223

12,959

4,411

3,071

1,396

1,055

Fair value of common stock issued for license agreement

34,900

0

0

-

-

-

-

-

-

Amortization of deferred lease obligations

-

-

-

-

-

-

10

0

-

Loss on disposition of assets

-264

-5

-10

-

-

-

-4

0

-

Loss on sale of investments

-31

-378

0

0

-

-

-

-

-

Unrealized loss on equity investment

0

348

-

-

-

-

-

-

-

Unrealized loss on equity investment

-

-

1,160

0

0

-

-

-

-

Lease-related amortization

-76

-59

-319

132

19

-19

-

-

-

Fair value adjustments to preferred stock warrant liability

-

-

-

-

-

-

6,590

847

-

Deferred lease obligation

-

-

-

-

-

-

-

-

-4

Fair value measurement of redeemable convertible preferred stock warrant liability

-

-

-

-

-

-

-

-

385

Changes in operating assets and liabilities:
Accounts receivable

903

-1,352

83

-861

2,354

-142

-535

-3,404

4,187

Prepaid expenses and other assets

777

-638

178

-3,215

3,028

107

1,790

-65

442

Accounts payable and accrued liabilities

-4,294

5

3,073

-10,142

7,725

6,202

1,764

-3,784

2,065

Net cash used in operating activities

-75,181

-53,725

-50,125

-63,815

-99,708

-47,077

-25,559

-1,876

-26,279

Cash flows from investing activities:
Purchases of property and equipment

158

181

151

841

2,393

1,018

193

126

321

Purchases of short-term investments

167,528

125,611

0

23,992

60,297

155,433

1,852

9,907

13,640

Purchases of long-term investments

0

6,031

162,613

79,381

234,791

55,337

0

0

-

Proceeds from sales of short-term investments

13,117

111,178

13,500

0

1,003

3,499

750

0

500

Proceeds from maturities of short-term investments

165,200

125,740

165,695

198,279

126,742

48,589

10,757

5,894

7,100

Proceeds from maturities of long-term investments

-

-

-

-

240

0

0

-

-

Repayment of loan to officer

-

-

-

-

-

-

-

-

125

Net cash provided by (used in) investing activities

10,631

105,095

16,431

94,065

-169,496

-159,700

9,462

-4,139

-6,236

Cash flows from financing activities:
Proceeds from issuance of redeemable convertible preferred stock and warrants

-

-

-

-

-

-

-

-

45,000

Proceeds from exercise of stock options

43

115

121

168

2,107

4,593

1,946

14

30

Proceeds from employee stock purchase plan

325

608

712

440

1,048

426

0

0

-

Proceeds from exercise of warrants

-

-

-

-

1,001

6

1,537

0

-

Proceeds from issuance of common stock, net of commissions

0

10,867

0

0

161,879

225,938

107,634

-

-

Payments of deferred offering costs

23

402

54

0

0

-

-

-

-

Payments for deferred financing costs

-

-

-

-

-338

0

0

-

-

Proceeds from issuance of debt

-

-

-

-

-

-

-

15,000

-

Proceeds from public offerings, net of offering costs

-

-

-

-

-

-

-

0

-

Debt discount

-

-

-

-

-

-

-

-75

-

Repayments of debt

-

-

-

-

4,350

5,700

4,950

2,601

-

Payments for stock offering and deferred financing costs

-

-

-

-

-

-

-

24

-

Repayment of loan payable

-

-

-

-

-

-

-

-

1,965

Stock offering and deferred financing costs

-

-

-

-

-

-

-

-

249

Net cash provided by financing activities

345

11,188

779

608

161,347

225,263

106,167

12,314

42,816

Net increase (decrease) in cash and cash equivalents

-64,205

62,558

-32,915

-

-

-

-

-

-

Net (decrease) increase in cash and cash equivalents

-

-

-

30,858

-107,857

18,486

90,070

6,299

10,301

Supplemental disclosure of cash flow information
Cash paid for interest

-

-

-

-

158

614

1,092

448

186

Non-cash addition to deferred offering costs

0

22

276

0

0

-

-

-

-

Non-cash acquisition of investment in U.S. corporation

-

-

-

-

-

1,545

0

0

-