Dermira, inc. (DERM)
CashFlow / Quarterly
Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14
Cash flows from operating activities
Net loss

-57,621

-17,962

-64,832

-71,810

-66,544

-23,932

-59,254

-56,012

-179,174

-38,566

-29,509

-7,383

-25,510

-27,755

-28,436

-31,151

-16,054

-17,159

-14,035

-6,727

-7,847

-8,762

-8,539

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

142

144

150

157

154

129

115

87

86

85

81

35

34

32

22

17

18

18

19

17

16

17

14

Stock-based compensation

6,652

7,510

7,981

7,134

7,889

7,306

7,514

5,483

5,501

5,104

4,615

3,083

2,865

2,461

2,594

1,464

1,461

1,113

1,094

1,009

324

174

136

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

-

-

-

273

806

2,119

1,641

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

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

744

682

583

519

313

-77

-280

-427

-597

-732

-610

-612

-479

-376

-412

-497

-534

-526

-455

-

-

-

-

Amortization of debt discount and issuance costs

599

502

585

497

459

458

458

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Amortization of operating lease right-of-use assets

853

834

811

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Revaluation of convertible preferred stock warrant liability

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

79

0

-1

Impairment of intangible assets

-

-

-

0

0

0

1,126

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Loss on disposal of assets

0

0

-101

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

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

-48,738

51,345

2,726

3,610

2,058

-1

5

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Collaboration receivables from a related party

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-7,300

-

-

-

-

Collaboration receivables

-

-

-

-

-

-

-

-

-

-10,700

-10,700

-

-

-

-

-

-

-

-

-

-

-

-

Inventory

5,822

4,219

4,876

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Prepaid expenses and other current assets

-6,560

-7,683

25,374

-1,116

-1,093

3,200

507

-2,415

-284

-509

-3,025

3,684

342

1,570

1,242

591

-308

73

863

347

-124

298

51

Other assets

5,957

-811

-1,121

184

1,468

-105

648

-422

-20

-21

-22

74

-8

-8

-148

399

-4

17

-807

-

-

-

-

Accounts payable

-302

5,558

-9,873

2,876

644

1,654

-4,351

5,301

1,265

3,070

-8,094

7,280

-2,580

-3,744

3,310

2,443

1,084

-1,140

1,220

3,253

517

-568

7

Accrued liabilities

2,997

-1,550

-271

-8,702

7,119

-429

-809

-1,934

10,872

4,233

-5,598

-2,055

2,584

2,490

-2,565

4,397

5,050

2,062

-1,114

2,546

858

76

848

Other long-term liabilities

-

-

-

-20

-11

-13

141

232

-10

10

191

339

33

22

-266

-

-

-

-

-

-

-

-

Lease liabilities

-877

-859

-841

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Deferred revenue

-1,305

-8,585

30,000

0

0

-80

-299

-343

-1,066

-1,066

-1,066

-

-

-

-

-

-

-

-

-

-

-

-

Deferred taxes

-

-

-

0

0

0

194

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash used in operating activities

-6,087

-62,160

-68,627

-78,298

-56,921

-23,087

-54,792

-31,640

-32,362

-14,938

-25,023

687

-21,095

-27,680

-26,023

-14,335

-14,877

-14,113

-5,117

-6,319

-7,745

-9,754

-7,586

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

182,134

120,633

43,189

61,824

25,115

184,127

48,874

76,508

61,323

109,379

55,222

57,465

160,926

2,103

31,681

18,658

12,757

5,722

23,139

-

-

-

-

Maturities of available-for-sale securities

121,126

83,351

68,709

95,943

76,770

94,465

96,150

89,918

69,135

61,666

57,861

42,609

25,417

11,773

42,841

21,720

11,155

0

25,000

-

-

-

-

Purchase of property and equipment

82

15

15

21

21

539

35

229

7

7

35

648

2

7

96

-

-

-

-

109

10

29

8

Net cash used in investing activities

-61,090

-37,297

25,505

4,098

25,634

-90,201

47,241

-66,819

7,805

-47,720

2,604

-15,504

-135,511

9,663

11,064

2,940

-1,631

-5,773

1,861

-109,433

-10

-29

-8

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

1

-355

140,525

-

-

-

-

0

1

-1,006

182,543

-2,089

1,281

136,627

88

-521

104,071

455

42

120,266

0

5

2

Payments for debt issuance cost

0

0

708

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

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

-165

1,275

23

966

-44

1,027

197

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by financing activities

38,776

920

139,840

34,201

-44

1,027

197

1,051

-120

279,049

182,543

954

1,281

136,627

88

-1,639

104,071

455

42

120,265

48,826

5,005

2

Net decrease in cash and cash equivalents and restricted cash

-28,401

-98,537

96,718

-39,999

-31,331

-112,261

-7,354

-97,408

-24,677

216,391

160,124

-13,863

-155,325

118,610

-14,871

-13,034

87,563

-19,431

-3,214

4,513

41,071

-4,778

-7,592

Supplemental disclosure of noncash investing activities