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

-76,970

-86,420

-120,875

-58,068

-85,779

-59,504

-14,943

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation

11,100

6,600

6,100

6,040

5,679

4,470

5,084

Amortization of finance lease right-of-use assets

10,307

0

0

-

-

-

-

Net accretion of discount on investments

3,667

42

-1,844

-2,729

2,997

658

841

Unrealized loss (gain) on cash equivalents and short-term equity investments

88

-1,120

-2

0

0

-

-

Gain on disposal of property and equipment

42

-53

-3

0

-98

10

1

Stock-based compensation

66,267

52,142

37,539

32,132

27,681

18,698

3,444

Realized foreign currency gain

0

1,074

0

0

-

-

-

Tax benefit on unrealized gain on available-for-sale securities

-

-

-

-211

0

0

-

Realized loss on sales of available-for-sale securities

0

87

143

37

203

0

301

Changes in operating assets and liabilities:
Accounts receivable, net

-35,229

55,232

-1,996

-4,957

1,952

-4,041

8,711

Inventories

6,887

0

0

-

-

-

-

Prepaid expenses and other current assets

128,598

129

1,911

-1,099

-978

1,628

-791

Other assets

3,253

-1,090

2,365

136

420

795

547

Accounts payable

-3,051

3,630

-714

-298

1,970

3,485

-2,041

Accrued and other liabilities

18,288

5,606

9,196

2,965

-2,126

18,878

11,307

Deferred revenue

-49,941

-5,031

174

13,225

27,654

33,557

30,885

Lease obligations

0

32

1,023

814

627

814

690

Accrued interest for finance lease liabilities

194

0

0

-

-

-

-

Other long-term liabilities

52,360

1,636

1,619

1,897

4,225

-250

-580

Net cash provided by (used in) operating activities

-78,705

-76,144

-66,513

7,108

-18,571

22,414

25,918

Purchases of property and equipment

5,762

8,020

8,500

1,252

1,977

8,118

6,806

Proceeds from sale of property and equipment

7

184

5

0

2

10

2

Purchases of available-for-sale securities and term deposit

411,299

576,880

169

9,041

41,736

144,727

0

Proceeds from sales of available-for-sale securities

0

8,167

21,109

4,298

15,342

0

16,582

Proceeds from maturities of investments

537,072

54,426

57,421

12,617

22,501

45,546

1,000

Net cash provided by (used in) investing activities

120,018

-522,123

69,866

6,622

-5,868

-107,289

10,778

Financing activities
Borrowings under capital lease obligations

0

49

0

0

-

-

-

Borrowings under credit facility

-

-

-

-

-

-

11,500

Repayments under credit facility

-

-

-

-

-

-

11,500

Repayments of capital lease obligations

0

6

0

0

403

403

329

Repayments of finance lease liabilities

11,925

0

0

-

-

-

-

Repayments of lease obligations

403

403

403

403

-

-

403

Proceeds from follow-on offerings, net of underwriting discounts and commission costs

0

0

471,205

0

0

-

-

Proceeds from lease financing liability

-

-

-

-

-

-

553

Proceeds from convertible promissory note

-

-

-

-

-

-

600

Proceeds from non-controlling interest

-

-

-

-

-

-

175

Proceeds from initial public offering, net of underwriting discounts and commission costs

-

-

-

-

-

155,933

0

Proceeds from AstraZeneca private placement

-

-

-

-

-

20,000

0

Cash paid for payroll taxes on restricted stock unit releases

12,750

15,612

8,296

2,740

2,243

0

-

Proceeds from issuance of common stock

20,778

29,847

34,910

9,881

14,992

1,697

84

Payments of deferred offering costs

0

0

944

0

0

3,135

0

Net cash used in financing activities

-4,300

13,875

496,472

6,738

12,346

174,092

680

Effect of exchange rate change on cash and cash equivalents

-5

-8

51

-10

-38

-94

84

Net decrease in cash and cash equivalents

37,008

-584,400

499,876

20,458

-12,131

89,123

37,460

Supplemental cash flow information:
Interest payments

174

218

255

295

335

377

433

Balance in accounts payable and accrued liabilities related to purchases of property and equipment

460

276

3,781

356

931

280

1,655

Assets acquired under facility lease

-

-

-

-

-

-

3,067

Deferred offering costs recorded in accounts payable and accrued liabilities

0

24

35

0

0

974

0