Cyclerion therapeutics, inc. (CYCN)
CashFlow / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss

-20,228

-

-

-

-37,381

-

-

-

-

Net loss

-

-

-

-

-

-

-29,286

-29,781

-25,283

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

626

653

697

825

525

466

340

366

356

Gain on disposal of property and equipment

41

-

-

-

-

-

-

-

-

Gain on lease modification

2,113

-

-

-

-

-

-

-

-

Share-based compensation expense

4,036

4,470

4,948

6,224

3,989

3,609

3,311

3,005

2,508

Changes in operating assets and liabilities:
Related party accounts receivable

-448

-

-

-

-

-

-

-

-

Prepaid expenses

-98

-198

386

851

60

167

-302

-268

19

Other current assets

9

-

-

-

-

-150

82

80

-8

Operating lease assets

5,502

-

-

-

-

-

-

-

-

Other assets

519

540

0

-19

-6

-11

-13

-13

-18

Accounts payable

-1,026

-2,273

-1,624

676

2,890

-

-

-

-

Related party accounts payable

-22

-

-

-

-

-

-

-

-

Accounts payable

-

-

-

-

-

-

-

-

1,362

Accrued research and development costs

484

-1,345

-1,708

-993

982

1,353

1,151

87

-2,235

Operating lease liabilities

-699

-

-

-

-

-

-

-

-

Accrued expenses and other current liabilities

-4,713

1,979

281

1,458

-5,274

-

-

-

-

Other liabilities

-

-

-

-

52

-

-

-

-

Accrued expenses and other current liabilities

-

-

-

-

-

-

-

-

-3,144

Net cash (used in) operating activities

-29,180

-22,163

-23,812

-21,969

-34,271

-23,152

-25,304

-22,618

-26,429

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment

1,405

174

653

4,247

1,814

1,816

1,160

300

162

Proceeds from sale of property and equipment

49

-

-

-

-

-

-

-

-

Net cash (used in) investing activities

-1,356

-100

-554

-4,247

-1,814

-1,816

-1,160

-300

-162

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from exercises of stock options and ESPP

1

-

-

-

-

-

-

-

-

Transfers from Ironwood

-

0

0

10,354

36,085

24,968

26,464

22,918

26,591

Net cash provided by financing activities

1

145

365

174,976

36,085

24,968

26,464

22,918

26,591

Effect of exchange rate changes on cash, cash equivalents and restricted cash

2

-21

5

-4

0

-

-

-

-

Net decrease in cash, cash equivalents and restricted cash

-30,533

-

-

148,756

0

-

-

-

-

Net increase (decrease) in cash and cash equivalents

-

-

-

-

-

-

-

-

0

Supplemental cash flow disclosure:
Cash paid for initial direct costs of lease modification

6,507

-

-

-

-

-

-

-

-

Non-cash investing activities
Fixed asset purchases in accounts payable and accrued expenses

39

-

-

-

1,029

-

-

-

680