Eyepoint pharmaceuticals, inc. (EYPT)
CashFlow / Yearly
Dec'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10
Cash flows from operating activities:
Net loss

-56,793

-53,171

-18,485

-21,547

-

-

-

-

-

-

Net loss

-

-

-

-

6,347

-13,355

-11,900

-24,835

-8,628

8,753

Adjustments to reconcile net loss to cash flows used in operating activities:
Impairment of intangible assets

-

-

-

-

-

-

-

14,830

-

-

Amortization of intangible assets

2,460

981

724

756

770

778

769

2,037

3,302

3,289

Depreciation of property and equipment

144

167

91

152

112

139

225

190

53

37

Amortization of debt discount

596

209

-

0

-

-

-

-

-

-

Change in fair value of derivatives

-

-

-

-

-

-

-

170

1,140

-339

Amortization of bond (discount) premium on marketable securities

-

-

-9

87

98

45

152

264

189

1

Non-cash interest expense

1,052

-

-

-

-

-

-

-

-

-

Loss on extinguishment of debt

-3,810

-

-

-

-

-

-

-

-

-

Amortization of noncurrent portion of deferred revenue

-

-

5,585

0

-

-

-

-

-

-

Amortization of noncurrent portion of deferred revenue

-

-

-

-

0

-

-

-

-

-

Stock-based compensation

4,568

2,704

2,456

2,163

1,961

1,411

1,317

1,411

2,052

1,495

Change in fair value of derivative liability

-

-26,278

-

0

-

-

-

-

-

-

Gain on sale of property and equipment

-

-

-

-

-

78

0

-

-

-

Deferred income tax benefit

-

-

-

-

-

-

-

-13

-

-

Deferred income tax benefit

-

-

-

-

-

-

-

-

-209

-

Changes in operating assets and liabilities:
Accounts receivable and other current assets

15,304

167

-120

-

-

-

-

-

-

-

Accounts and other receivables

-

-

-

-116

124

-103

-364

128

-285

290

Prepaid expenses and other current assets

-

-

-

-187

136

-1,110

1,272

44

-

-

Inventory

1,859

-

-

0

-

-

-

-

-

-

Accounts payable and accrued expenses

4,596

1,162

304

-

-

-

-

-

-

-

Right-of-use assets and operating lease liabilities

46

-

-

-

-

-

-

-

-

-

Prepaid expenses and other current assets

-

-

-

-

-

-

-

-

36

-52

Accounts payable

-

-

-

626

292

-213

277

64

-64

110

Accrued expenses

-

-

-

1,036

1,053

-381

1,288

-712

146

-

Deferred revenue

-15

-50

-97

103

-

-

-

-

-

-

Accrued expenses

-

-

-

-

-

-

-

-

-

-360

Deferred revenue

-

-

-

-

-94

-267

35

-1,895

880

-3,527

Deferred rent

-

-20

-9

5

18

37

0

-

-

-

Net cash used in operating activities

-

-

-

-

10,297

-10,671

-8,745

-9,001

-

-

Net cash used in operating activities

-56,699

-21,907

-20,490

-16,316

-

-

-

-

-3,170

9,899

Cash flows from investing activities:
Purchases of marketable securities

-

-

5,052

17,517

10,222

-

-

-

-

-

Purchases of marketable securities

-

-

-

-

-

2,964

7,758

15,392

15,963

2,054

Maturities of marketable securities

-

-

-

-

-

3,350

14,184

15,299

-

-

Proceeds from sales of marketable securities

-

-

-

-

-

-

-

1,104

-

-

Maturities of marketable securities

-

-

18,743

13,168

3,650

-

-

-

6,598

-

Acquisition of Icon Bioscience Inc., net of cash acquired

-

16,780

-

0

-

-

-

-

-

-

Purchases of property and equipment

213

108

147

113

161

248

68

405

133

15

Proceeds from sale of property and equipment

-

-

33

0

0

78

0

-

-

-

Change in restricted cash

-

-

-

-

-

150

0

-

-

-

Net cash (used in) provided by investing activities

-

-

-

-

-6,733

66

6,358

606

-

-

Net cash used in investing activities

-213

-16,888

13,577

-4,462

-

-

-

-

-9,498

-2,069

Cash flows from financing activities:
Proceeds from exercise of warrants

-

-

-

0

-

-

-

-

-

-

Proceeds from issuance of stock, net of issuance costs

22,627

41,515

8,404

16,500

0

18,057

-

-

10,043

-

Proceeds from issuance of long-term debt

50,000

20,000

-

0

-

-

-

-

-

-

Payment of debt issue costs

1,341

1,347

-

0

-

-

-

-

-

-

Payment of long-term debt principal

20,000

-

-

-

-

-

-

-

-

-

Payment of extinguishment of debt costs

2,716

-

-

-

-

-

-

-

-

-

Net settlement of stock units to satisfy statutory tax withholding

120

-

-

0

-

-

-

-

-

-

Proceeds from issuance of stock, net of issuance costs

-

-

-

-

-

-

4,669

-

-

-

Proceeds from exercise of stock options

414

503

99

490

235

987

0

114

17

-

Payment of contingent development milestone

15,000

-

-

-

-

-

-

-

-

-

Net cash provided by financing activities

-

-

-

-

235

19,044

4,669

114

-

-

Proceeds from exercise of stock options and warrants

-

-

-

-

-

-

-

-

-

802

Net cash provided by financing activities

33,864

60,671

8,503

16,990

-

-

-

-

10,060

802

Effect of foreign exchange rate changes on cash and cash equivalents

1

2

-5

-20

-

-

-

-

-

-

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

-23,047

21,878

1,585

-3,808

-

-

-

-

-

-

Effect of foreign exchange rate changes on cash and cash equivalents

-

-

-

-

-12

-4

-8

-6

6

-17

Net decrease in cash and cash equivalents

-

-

-

-

3,787

8,435

2,274

-8,287

-2,602

8,615

Supplemental cash flow information:
Cash interest paid

4,870

258

-

0

-

-

-

-

-

-

Cash paid for income taxes

-

-

-

-

263

0

0

-

56

266

Supplemental disclosure of non-cash investing and financing activities:
Accrued development milestone

-

15,000

-

0

-

-

-

-

-

-

Accrued term loan exit fee

3,000

1,200

-

-

-

-

-

-

-

-

Fair value of second tranche purchase liability

-

4,734

-

0

-

-

-

-

-

-

Fair value of warrants issued with debt

-

355

-

0

-

-

-

-

-

-

Fair value of second tranche warrants

-

18,165

-

0

-

-

-

-

-

-