Constellation pharmaceuticals inc (CNST)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16
Cash flows from operating activities:
Net loss

-85,550

-59,925

-35,377

-34,533

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

758

562

474

203

Stock-based compensation expense

6,910

3,952

1,151

848

Non-cash interest expense

507

45

326

631

Amortization and accretion on marketable securities

-698

-

-

-

Change in fair value of preferred stock warrant liability

-

110

28

-94

Change in fair value of preferred stock tranche liability

-

-

4,443

417

Gain on disposal of equipment

-

-

-

4

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

232

1,393

803

274

Operating lease, right-of-use assets

3,308

-

-

-

Accounts payable

1,733

2,751

67

423

Accrued expenses and other current liabilities

4,177

5,184

915

274

Operating lease liabilities

3,161

-

-

-

Deferred rent

-

-127

94

163

Other assets

-

-18

18

-5

Net cash used in operating activities

-72,248

-48,823

-37,586

-32,775

Cash flows from investing activities:
Purchase of marketable securities

114,685

-

-

-

Purchases of property and equipment

699

476

582

948

Proceeds from maturities and sales of marketable securities

65,775

-

-

-

Proceeds from sale of property and equipment

-

-

-

3

Net cash used in investing activities

-49,609

-476

-582

-945

Cash flows from financing activities:
Proceeds from modification of long-term debt

-

-

-

48

Proceeds from common stock offerings, net of underwriting discounts and commissions

307,027

55,801

-

-

Proceeds from issuance of convertible preferred stock, net of issuance costs

-

99,606

24,231

24,213

Proceeds from issuance of long-term debt

29,650

-

-

-

Tax indemnification payment to stockholders

-

-

-

982

Payment of debt issuance costs

125

-

-

30

Payments on long-term debt, including final payment

-

4,698

6,634

2,961

Payments on Genentech letter agreement

-

-

-

1,243

Proceeds from repayment of promissory notes issued upon early exercise of stock options

-

290

-

-

Payments of initial public offering costs

-

3,638

-

-

Proceeds from issuance of common stock upon stock option exercises

5,045

230

55

60

Proceeds from exercises of common stock warrants

-

79

-

-

Net cash provided by financing activities

341,597

147,670

17,652

19,105

Net decrease in cash, cash equivalents and restricted cash

219,740

98,371

-20,516

-14,615

Supplemental disclosure of cash flow information:
Interest paid

1,387

105

546

809

Income taxes paid

1

-

-

-

Supplemental disclosure of noncash investing and financing information:
Purchases of property and equipment included in accounts payable and accrued expenses

-

180

5

19

Vesting of common stock subject to repurchase

-

4

9

23

Refinancing of final payment on 2013 Loan Agreement as long-term debt

-

-

-

884

Series A Preferred Stock [Member]
Cashless exercise of Series A preferred stock warrants

-

-

-

86