Eiger biopharmaceuticals, inc. (EIGR)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13
Operating activities
Net loss

-

-

-

-

-13,322

-33,853

-19,995

Net loss

-70,252

-52,391

-42,448

-47,087

-

-

-

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

68

54

41

23

11

153

67

Amortization of debt securities discounts

467

426

53

41

-

-393

-255

Non-cash interest expense

723

592

366

685

-

388

59

Gain on intellectual property sale

-

-

200

-

-

-

-

Amortization of operating lease right-of-use assets

418

-

-

-

-

-

-

Common stock issued under Product Development Agreement

226

428

-

-

-

-

-

Stock-based compensation

5,679

5,007

4,243

3,190

227

3,319

1,388

Issuance of common stock in connection with license, asset purchase, and product development agreements

-

-

-

3,172

-

-

-

Non-cash interest expense

-

-

-

-

349

-

-

Issuance of common stock in connection with a license and asset purchase agreement

-

-

-

-

210

-

-

Change in fair value of obligation to issue shares to Eiccose

-

-

-

204

-

-

-

Change in fair value of warrants liability

-

-

-

165

-

183

162

Fair value of obligation to issue common stock in connection with Eiccose asset purchase agreement

-

-

-

-

1,457

-

-

Loss on disposal of property and equipment

-

-

-

-

-

-1

-

Other items, net

-

-

-

-

-

-74

-17

Change in operating assets and liabilities:
Prepaid expenses and other current assets

3,698

780

131

-326

684

-

-

Other assets

2,075

124

169

89

-

-

-

Other assets

-

-

-

-

46

-

-

Accounts payable

584

2,647

544

699

1,880

-

-

Accrued liabilities

5,610

2,110

-565

783

780

-

-

Operating lease liabilities

-430

-

-

-

-

-

-

Other long term liabilities

-

212

-

-

-

-

-

Net cash used in operating activities

-63,614

-42,671

-38,372

-37,970

-

-

-

Investing activities
Prepaid expenses and other assets

-

-

-

-

-

2,860

-104

Accounts payable and accrued expenses

-

-

-

-

-

2,935

1,843

Other long-term liabilities

-

-

-

-

2

8

-

Net cash used in operating activities

-

-

-

-

-9,133

-29,259

-16,196

Purchase of debt securities available-for-sale

96,267

57,193

24,524

34,154

-

-

-

Purchases of investment securities

-

-

-

-

-

90,659

17,860

Proceeds from maturities of debt securities available-for-sale

80,271

28,250

47,025

2,000

-

30,210

28,801

Proceeds from intellectual property sale

-

-

200

-

-

-

-

Cash received from merger transaction

-

-

-

28,018

-

-

-

Purchase of property and equipment

475

142

44

58

44

739

87

Net cash provided by investing activities

-16,471

-29,085

22,657

-4,194

-

-

-

Financing activities
Net cash provided (used in) by investing activities

-

-

-

-

-44

-61,188

10,854

Proceeds from borrowings in connection with term loan, net of issuance costs

6,627

9,935

-

14,759

-

-

-

Repayment of accrued exit fee and second amendment fee

913

-

-

-

-

-

-

Proceeds from issuance of convertible promissory note, net of issuance costs

-

-

-

-

5,978

-

1,097

Proceeds from issuance of convertible preferred stock, net of issuance costs

-

-

-

-

7,200

-

-

Costs paid in connection with common stock offerings

-

-

-

-

-

7,661

1,693

Proceeds from borrowing under term loan

-

-

-

-

-

10,000

-

Costs paid in connection with term loan

-

-

-

-

-

387

-

Repayment of term loan

-

-

-

-

-

387

-

Other

-

-

-

-

-

-1

-

Repayment of term loan

1,667

-

-

-

-

-

-

Proceeds from issuance of common stock upon stock option exercises

844

310

52

39

-

-

-

Proceeds from issuance of common stock upon private placement, net of issuance costs

-

-

-

32,108

-

-

-

Proceeds from issuance of common stock upon ESPP purchase

130

96

142

-

-

-

-

Issuance of common stock upon offering at-the-market, net of issuance costs

53,194

90,642

19,800

18,229

-

95,028

-

Payment of deferred offering costs

19

-

-

-

-

-

-

Proceeds from issuance of common stock upon warrants exercises

-

-

-

7

-

-

-

Net cash provided by financing activities

58,196

100,983

19,994

65,142

-

-

-

Net (decrease) increase in cash and cash equivalents

-21,889

29,227

4,279

22,978

-

-

-

Net cash provided by financing activities

-

-

-

-

13,179

96,979

-596

Net increase (decrease) in cash and cash equivalents

-

-

-

-

4,001

6,532

-5,938

Supplemental disclosure of cash flow information:
Interest paid

-

-

-

-

-

282

-

Conversion of warrant liability to common stock upon private placement

-

-

-

1,050

-

-

-

Issuance of common stock

-

-

-

3,172

-

-

-

Proceeds from issuance of common stock upon private placement, net of issuance cost

-

-

-

32,108

-

-

-

Non-cash net liabilities assumed in reverse merger

-

-

-

671

-

-

-

Conversion of convertible promissory note to common stock upon private placement

-

-

-

6,129

-

1,117

-

Share exchange related to non-controlling interest and special voting stock

-

-

-

-

-

-

7,824

Deemed dividend

-

-

-

-

-

-

856

Accrued purchases of property and equipment

-

-

-

-

-

23

166

Conversion of preferred stock to common stock upon reverse merger

-

-

-

22,567

-

-

-

Interest paid

2,638

1,652

1,038

-

-

-

-

Issuance of warrants in connection with convertible promissory note

-

-

-

-

884

-

-

Warrant liability reclassification to equity

-

-

-

-

-

1,299

-

Capital expenditures funded by capital lease borrowings

-

-

-

-

-

12

-

Eiccose LLC [Member]
Issuance of common stock

-

-

-

1,661

-

-

-