Salarius pharmaceuticals, inc. (FLKS)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15
Operating activities
Net loss

-6,936

-1,669

-34,433

-39,493

-29,141

Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation, amortization and impairment

127

16

-

-

-

Depreciation expense

-

-

324

277

49

Equity-based compensation expense

751

30

4,219

6,572

6,597

Change in fair value of warrant liability

-1,311

0

-

-

-

Amortization and accretion on investments

-

-

68

-16

-9

Other non-cash items

-

-

1

3

4

Changes in operating assets and liabilities:
Restricted cash

-

-

-

-

0

Accounts receivable

-0

0

-1

12

0

Inventory

-1

0

-22

454

0

Prepaid expenses and other current assets

-91

239

-148

17

538

Other assets

-

-

-64

64

-100

Accounts payable

-519

-285

819

309

621

Accrued expenses and other current liabilities

-320

3,275

1,124

746

1,570

Deferred revenue

-3,465

3,048

-

-

-

Deferred revenue

-

-

-16

88

0

Deferred rent

-

-

68

-9

-18

Other long term liabilities

-

-

0

-15

0

Net cash used in operating activities

-11,580

4,177

-27,722

-32,052

-20,746

Investing activities
Net cash received in reverse acquisition

5,403

0

-

-

-

Net proceeds received from disposal of discontinued operations

204

0

-

-

-

Purchases of marketable securities

-

-

32,987

38,682

39,397

Proceeds from maturities and sales of marketable securities

-

-

57,585

26,995

12,398

Purchases of property and equipment

-

-

113

559

265

Proceeds from sales of property and equipment

-

-

5

5

0

Net cash provided by investing activities

5,607

0

24,489

-12,240

-27,265

Financing activities
Proceeds to redeem equity securities

0

25

-

-

-

Proceeds from issuance of equity securities, net

4,130

2,025

-

-

-

Payment of dividends

133

0

-

-

-

Payments to redeem Series 1 preferred units

0

615

-

-

-

Payments on note payable

417

0

-

-

-

Proceeds from initial public offering, net of offering costs

-

-

-

-

80,435

Proceeds from exercise of common stock

-

-

2

22

8

Proceeds from early exercise of common stock

-

-

-

-

400

Net cash provided by financing activities

3,579

1,435

2

22

80,843

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

-2,392

5,612

-3,230

-44,270

-

Net (decrease) increase in cash and cash equivalents

-

-

-

-

32,832

Non-cash investing and financing activities:
Property and equipment purchases included in accounts payable

-

-

0

7

106

IPO issuance costs paid in cash through December 31, 2014

-

-

-

-

575