Epizyme, inc. (EPZM)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss

-170,295

-123,630

-134,309

-110,212

-132,376

-55,005

-3,483

-702

-20,957

Adjustments to reconcile net loss to net cash used in operating activities:
Acquired in-process research and development

-

-

-

-

40,000

-

-

-

-

Depreciation and amortization

800

1,100

1,639

1,589

1,419

742

703

847

479

Stock-based compensation

18,016

12,004

11,431

10,568

9,849

6,864

2,819

689

305

Amortization of discount on investments

3,175

1,556

-265

51

-

-

-

-

-

Amortization of debt discount

37

-

-

-

-

-

-

-

-

Non-cash interest expense associated with the sale of future royalties

192

-

-

-

-

-

-

-

-

Loss on disposal of property and equipment

-

-

-

-

-27

-2

-

-35

-24

Deferred income taxes

92

184

-368

-

-

-

-

-

-

Changes in operating assets and liabilities:
Accounts receivable

-17,500

19,686

359

-239

-1,813

-31,592

31,838

-44

1,872

Prepaid expenses and other current assets

3,359

3,181

2,525

1,542

1,638

419

1,495

607

-191

Accounts payable

3,389

-2,404

1,967

341

-3,647

3,611

1,641

469

1,284

Accrued expenses

2,897

2,066

1,523

4,673

4,292

411

2,304

2,667

769

Deferred revenue

-13,300

13,300

-

-1,900

7,558

-23,721

-22,573

39,628

29,817

Operating lease assets

9,921

-

-

-

-

-

-

-

-

Operating lease liabilities

10,043

-

-

-

-

-

-

-

-

Other assets and liabilities

124

-251

-

-

-

-

-

-

-

Other assets

-

-

17

-106

178

-606

433

415

282

Other liabilities

-

-

320

-182

-44

-46

-1,379

1,499

242

Acquisition of in-process research and development

-

-

-

-

40,000

-

-

-

-

Net cash used in operating activities

-147,168

-121,600

-120,433

-96,371

-72,925

-35,363

-53,734

44,154

10,000

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of marketable securities

504,981

298,670

126,356

229,887

-

-

-

-

-

Proceeds from sales/maturities of marketable securities

420,255

196,363

240,670

65,097

-

-

-

-

-

Purchases of property and equipment

594

299

984

624

183

2,216

630

1,482

918

Proceeds from sale of redeemable convertible preferred stock

-

-

-

-

-

-

-

21,961

19,000

Net cash provided by (used in) investing activities

-85,320

-102,606

113,330

-165,414

-40,183

-2,216

-630

-1,445

-918

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of common stock, net of commissions

122,991

81,938

152,922

130,438

130,712

101,283

82,491

0

-

Proceeds from issuance of preferred stock, net of commissions

37,432

-

-

-

-

-

-

-

-

Proceeds from property insurance claim

-

-

-

-

-

-

-

37

-

Payment of redeemable convertible preferred stock issuance costs

-

-

-

-

-

-

-

38

21

Payment of offering costs

284

260

388

483

367

649

2,849

0

-

Proceeds from the issuance of debt

25,000

-

-

-

-

-

-

-

-

Payment of debt issuance costs

1,650

-

-

-

-

-

-

-

-

Proceeds from the issuance of common stock, warrants, and sale of future royalties to RPI, net of offering costs

99,774

-

-

-

-

-

-

-

-

Proceeds from reimbursement of common stock offering costs

-

-

-

-

-

269

-

0

-

Payment under capital lease obligation

16

129

620

561

441

-

-

-

-

Proceeds from stock options exercised

2,358

1,885

3,281

1,589

996

2,736

277

8

104

Issuance of shares under employee stock purchase plan

741

779

677

374

436

454

-

0

-

Net cash provided by financing activities

286,346

84,213

155,872

131,357

131,336

104,110

79,947

21,931

19,083

Excess tax benefit from stock option plan

-

-

-

-

-

17

28

0

-

Net increase in cash, cash equivalents and restricted cash

53,858

-139,993

148,769

-130,428

18,228

66,531

25,583

64,640

28,165

SUPPLEMENTAL CASH FLOW INFORMATION:
Equipment acquired under capital lease

-

-

-

-

1,732

-

-

-

-

Unpaid offering costs

78

75

-

-

-

-

-

-

-

Unpaid debt issuance costs

78

-

-

-

-

-

-

-

-

Property and equipment included in accounts payable or accruals

454

194

58

-

-

-

-

-

-

Conversion of redeemable convertible preferred stock to common stock

-

-

-

-

-

-

76,420

0

-

Accretion of redeemable convertible preferred stock to redemption value

-

-

-

-

-

-

264

486

-45

Vesting of restricted stock liability

-

-

-

-

-

-

-

9

13

Cash paid for income taxes

45

48

33

-

-

963

8

92

-

Purchases of property and equipment unpaid at period end

-

-

-

-

-

-

-

0

-