Constellation pharmaceuticals inc (CNST)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
Cash flows from operating activities:
Net loss

-91,568

-85,550

-81,286

-76,075

-67,249

-59,925

0

0

0

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

737

758

711

653

595

562

0

0

0

Stock-based compensation expense

8,156

6,910

6,494

5,790

4,680

3,952

0

0

0

Non-cash interest expense

691

507

306

158

30

45

0

0

0

Amortization and accretion on marketable securities

-642

-698

0

0

0

-

-

-

-

Change in fair value of preferred stock warrant liability

-

-

-

-

-

110

0

0

0

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

122

232

-505

389

694

1,393

0

0

0

Operating lease, right-of-use assets

3,260

3,308

0

0

0

-

-

-

-

Accounts payable

-3,755

1,733

647

4,003

3,957

2,751

0

0

0

Accrued expenses and other current liabilities

6,353

4,177

4,436

3,920

3,401

5,184

0

0

0

Operating lease liabilities

3,055

3,161

0

0

0

-

-

-

-

Deferred rent

-

-

-

-

-

-127

0

0

0

Other assets

-

-

-

-

-

-18

0

0

0

Net cash used in operating activities

-79,945

-72,248

-68,810

-62,554

-55,377

-48,823

0

0

0

Cash flows from investing activities:
Purchase of marketable securities

186,723

114,685

0

0

0

-

-

-

-

Purchases of property and equipment

503

699

1,035

903

689

476

0

0

0

Proceeds from maturities and sales of marketable securities

0

-

-

-

-

-

-

-

-

Net cash used in investing activities

-105,001

-49,609

-10,478

-43,426

-63,812

-476

0

0

0

Cash flows from financing activities:
Proceeds from issuance of convertible preferred stock, net of issuance costs

-

-

-

-

-

99,606

0

0

0

Proceeds from issuance of long-term debt

-

29,650

0

0

0

-

-

-

-

Payment of debt issuance costs

-

125

0

0

0

-

-

-

-

Payments on long-term debt, including final payment

-

-

-

-

-

4,698

0

0

0

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

-

-

-

-

-

290

0

0

0

Payments of initial public offering costs

-

-

-

-

-

3,638

0

0

0

Proceeds from issuance of common stock upon stock option exercises

5,935

5,045

0

0

0

-

-

-

-

Net cash provided by financing activities

322,963

341,597

29,790

72,666

100,317

147,670

0

0

0

Net decrease in cash, cash equivalents and restricted cash

138,017

219,740

-49,498

-33,314

-18,872

98,371

0

0

0

Supplemental disclosure of cash flow information:
Interest paid

0

-

-

-

-

105

0

0

0

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

0

-

-

0

0

-

-

-

0

Vesting of common stock subject to repurchase

-

-

-

-

-

4

0

0

0

Deferred offering costs included in accounts payable and accrued expenses

-

-

-

-

-

-

0

0

0