Editas medicine, inc. (EDIT)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14
Cash flow from operating activities
Net loss

-133,746

-109,954

-120,324

-97,183

-72,900

-13,685

Adjustments to reconcile net loss to net cash used in operating activities:
Stock-based compensation expense

27,243

26,598

23,364

16,881

3,513

55

Depreciation

2,800

3,300

2,700

1,202

471

157

Non-cash research and development expenses

-

14,442

14,500

10,000

-

730

Non-cash investment in equity securities

-

3,667

-

-

-

-

Re-measurement of warrant to purchase redeemable securities

-

-

-

87

241

-2

Change in fair value of preferred stock tranche asset or liability

-

-

-

-

35,551

938

Changes in fair value of anti-dilutive protection liability

-

-

-

-

1,609

5

Changes in deferred rent

-

-

-

-

-

184

Other non-cash items, net

2,928

3,268

300

-869

-53

-19

Changes in operating assets and liabilities:
Accounts receivable

388

-649

591

-931

1,019

-

Prepaid expenses and other current assets

495

3,410

596

1,306

373

88

Right-of-use assets

9,300

-

-

-

-

-

Other non-current assets

15

92

-2

-2,246

-

20

Accounts payable

274

1,780

-1,515

3,251

-1,436

2,191

Accrued expenses

9,485

4,042

-8,334

11,841

3,526

861

Deferred revenue

55,395

22,889

81,707

935

25,321

-

Operating lease liabilities

9,324

-

-

-

-

-

Other current and non-current liabilities

1,652

1,030

-13

-

-

-

Net cash used in operating activities

-40,669

-45,707

-9,417

-50,246

-5,443

-8,655

Purchases of property and equipment

6,167

4,754

2,059

3,493

1,431

1,217

Proceeds from the sale of equipment

102

37

15

20

-

-

Purchases of marketable securities

342,183

459,370

375,266

-

-

-

Proceeds from maturities of marketable securities

360,500

411,000

193,500

-

-

-

Net cash provided by investing activities

12,252

-53,087

-183,810

-3,473

-1,431

-1,217

Proceeds from equipment loan, net of issuance costs

-

-

-

-

1,500

462

Proceeds from offering of common stock, net of issuance costs

116,341

76,789

154,143

97,488

-

-

Proceeds from exercise of stock options

14,863

10,328

1,755

233

-

-

Payments on construction financing lease obligation

-

857

764

560

-

-

Issuances of common stock under benefit plans

620

680

-

-

-

-

Proceeds from the issuance of redeemable convertible preferred stock and tranche rights, net of issuance costs

-

-

-

-

141,711

17,980

Payments of notes payable

-

-

600

-

-

-

Payments of equipment loan principal

-

-

-

-

2,000

-

Payments of final fee for loan payoff

-

-

-

-

80

-

Proceeds from the issuance of common stock and restricted stock

-

-

-

-

6

41

Payments of initial public offering costs

-

-

-

-

1,746

-

Net cash provided by financing activities

131,824

86,940

154,534

97,161

139,391

18,483

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

103,407

-11,854

-38,693

43,442

132,517

8,611

Supplemental disclosure of cash and non-cash activities:
Accretion of redeemable convertible preferred stock to redemption value

-

-

-

47

394

309

Fixed asset additions included in accounts payable and accrued expenses

728

659

623

130

58

-

Cash paid in connection with operating lease liabilities

5,970

-

-

-

-

-

Right-of-use assets obtained in exchange of operating lease obligations

19,461

-

-

-

-

-

Interest paid

-

-

-

-

91

-

Accrual of final payment fee on equipment loan and debt discount

-

-

-

-

-

20

Offering expenses included in accounts payable and accrued expenses

15

92

235

-

502

-

Conversion of anti-dilutive protection liability to common stock

-

-

-

-

1,936

-

Reclassification of warrants to additional paid in capital

-

-

-

376

-

-

Conversion of preferred stock to common stock upon closing of the initial public offering

-

-

-

199,962

-

-

Reclassification of liability for common stock subject to repurchase

-

4

11

11

17

2

Issuance of common stock for repayment of notes payable

-

22,030

14,823

-

-

-

Reclassification of tranche rights upon issuance of redeemable convertible preferred stock

-

-

-

-

37,038

372

Issuance of common stock for asset acquisition

-

1,942

-

-

-

-