Cue biopharma, inc. (CUE)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17
Cash flows from operating activities
Net loss

-38,249

-36,698

-39,403

-44,963

-42,724

-38,980

0

0

0

-

-

-

-

Net loss

-

-

-

-

-

-

-

-

-

-

-

-

0

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

0

-

-

-

0

-

-

-

-

-

-

-

-

Deferred rent

-

-

-

-

-

-345

0

0

0

-

-

-

-

Depreciation

-

-

-

-

-

-

682

612

519

419

0

0

0

Deferred rent

-

-

-

-

-

-

-

-

-

109

0

0

0

Stock-based compensation

7,927

6,520

6,535

7,825

7,783

7,173

5,937

3,958

3,390

2,775

0

0

0

Operating lease right of use amortization

4,351

4,354

0

0

0

-

-

-

-

-

-

-

-

Non-cash investment expense (income)

0

-

-

-

0

-

-

-

-

-

-

-

-

Other non cash charges

-

-

-

0

0

-

-

-

-

-

-

-

-

Changes in operating assets and liabilities:
Account receivable

0

-

-

-

-

-

-

-

-

-

-

-

-

Research and development contract advances

-

-

-

-

-

-

-

-

0

-

-

-

0

Prepaid expenses and other current assets

281

-487

254

-1,036

445

701

917

2,809

1,577

1,116

0

0

0

Operating lease liability

-4,608

-4,277

0

0

0

-

-

-

-

-

-

-

-

Deposits

-

-

-

-

-

-

-

-508

-1,017

-58

0

0

0

Accounts payable

-1,293

-1,152

181

1,745

1,625

376

0

0

0

-

-

-

-

Accrued expenses

-1,004

439

-713

1,455

1,596

636

0

0

0

-

-

-

-

Research and development contract liability

1,003

928

6,720

6,646

4,788

4,686

0

0

0

-

-

-

-

Net cash used in operating activities

-33,265

-30,796

-28,256

-25,346

-25,126

-26,410

0

0

0

-

-

-

-

Cash flows from investing activities
Accounts payable and accrued expenses

-

-

-

-

-

-

-

-

-

-

-

-

0

Accrued compensation and related expenses

-

-

-

-

-

-

-

-

-

-

-

-

0

Net cash used in operating activities

-

-

-

-

-

-

-

-

-

-

-

-

0

Purchases of property and equipment

-

46

156

440

1,200

1,854

1,752

1,659

1,146

1,029

0

0

0

Redemption of short term investments

-

-

-

0

0

-

-

-

-

-

-

-

-

Purchases of marketable securities

0

-

-

-

-

-

-

-

-

-

-

-

-

Net cash (used in) provided by investing activities

-15,984

3,446

23,278

-4,313

-10,200

-20,354

0

0

0

-

-

-

-

Cash flows from financing activities
Proceeds from exercise of stock options

0

-

-

-

0

-

-

-

-

-

-

-

-

Net cash provided by financing activities

50,568

50,789

0

0

0

-

-

-

-

-

-

-

-

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

1,318

23,439

15,487

-21,474

-30,888

-42,583

0

0

0

-

-

-

-

Supplemental disclosures of non-cash investing activities:
Net cash used in investing activities

-

-

-

-

-

-

-

-

-

-

-

-

0

Net increase (decrease) in cash

-

-

-

-

-

-

-

-

-

-

-

-

0

Purchases of property and equipment in accounts payable or accrued expenses

0

-

-

-

-

-

-

-

0

-

-

-

0

Accrual of deferred offering costs

-

-

-

-

-

-

-

-

-

-

0

0

0