Dermira, inc. (DERM)
CashFlow / Yearly
Dec'18Dec'17Dec'16Dec'15Dec'14
Cash flows from operating activities
Net loss

-221,540

-303,261

-89,084

-78,399

-31,875

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

555

339

123

72

64

Stock-based compensation

29,843

20,703

11,003

5,132

1,643

Acquired in-process research and development

891

128,555

-

-

-

Amortization of discount for payments related to acquired in-process research and development

4,839

1,606

-

-

-

Loss on disposal of property and equipment

-

-

-

-

-7

Net (accretion) amortization of premiums on available-for-sale securities

475

-2,366

-1,879

-2,012

-190

Amortization of debt discount and issuance costs

1,872

1,143

-

-

-

Revaluation of convertible preferred stock warrant liability

-

-

-

-

78

Common stock issued in connection with license agreement

-

523

1,453

-

-

Impairment of intangible assets

1,126

-

-

2,394

-

Loss on extinguishment of debt

-

-

-

-124

-

Changes in assets and liabilities:
Trade and other receivables, net

5,672

-21,348

21,400

-

-

Collaboration receivables from a related party

-

-

-

-

7,300

Collaboration receivables

-

-

-

-7,300

-

Inventory

8,370

-

-

-

-

Prepaid expenses and other current assets

1,498

-6,233

6,838

1,219

572

Other assets

2,195

-485

-90

-395

1,207

Accounts payable

823

1,542

4,266

3,607

3,209

Accrued liabilities

-2,821

7,573

454

10,395

4,328

Refund liability

-10,000

10,000

-

-

-

Other long-term liabilities

97

423

128

367

-

Deferred revenue

-379

-3,541

23,815

-

-

Deferred taxes

194

-

-

622

-31

Net cash used in operating activities

-213,098

-103,963

-74,111

-48,442

-31,404

Cash flows from investing activities
Purchases of available-for-sale securities

319,940

302,432

252,175

60,276

109,324

Maturities of available-for-sale securities

363,328

278,580

122,640

57,875

-

Acquisition of in-process research and development

56,000

80,000

-

-

-

Purchase of property and equipment

616

278

753

202

156

Net cash used in investing activities

-13,228

-104,130

-130,288

-2,603

-109,480

Net proceeds from issuance of convertible preferred stock

-

-

-

-

53,825

Net proceeds from issuance of common stock in connection with equity financing

-

181,538

135,907

104,047

120,273

Net proceeds from term loan

33,235

-

-

-

-

Net proceeds from issuance of convertible notes

-

278,246

-

-

-

Payment to extinguish term loan

-

-

-

2,120

-

Net proceeds from issuance of common stock in connection with equity awards

2,146

2,739

3,043

1,002

-

Net cash provided by financing activities

35,381

462,523

138,950

102,929

174,098

Net decrease in cash and cash equivalents and restricted cash

-190,945

254,430

-65,449

51,884

33,214

Supplemental disclosure of cash flow information
Interest paid

8,928

4,289

-

123

117

Supplemental disclosure of noncash investing activities
Acquisition of in-process research and development

891

48,555

-

-

-

Conversion of preferred stock into common stock

-

-

-

-

113,413

Reclassification of preferred stock warrant liability into additional paid-in-capital

-

-

-

-

139

Acquisition of property and equipment under accounts payable and accrued liabilities

5

367

111

50

32