Flexion therapeutics, inc. (FLXN)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13
Cash flows from operating activities
Net loss

-149,773

-169,659

-137,481

-71,894

-

-

-

Net loss

-

-

-

-

-46,315

-27,313

-18,186

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

1,100

1,700

2,000

1,151

238

120

79

Amortization of right-of-use assets

1,337

0

0

-

-

-

-

Stock-based compensation expense

15,901

15,459

11,542

6,770

4,583

2,450

996

Non cash interest expense

564

0

0

-

-

-

-

Loss on disposal of property and equipment

-

-

-

-

-

-

-14

Other non-cash charges

-

-

-

37

40

16

63

Accretion of discount on marketable securities

1,337

1,320

-333

-729

-

-

-

Loss from debt extinguishment

-352

-

-

-

-

-

-

Amortization of (discount) premium on marketable securities

-

-

-

-

871

366

151

Loss on disposal of fixed assets

-

-

-

-2,283

-150

-

-

Amortization of debt discount and debt issuance costs

8,714

7,805

4,826

-

-

-

-

Premium paid on securities purchased

34

214

857

543

-

-

-

Changes in operating assets and liabilities:
Accounts receivable

23,994

12,711

410

-95

-

-

-

Inventory

7,674

5,244

1,799

-

-

-

-

Prepaid expenses and other current assets

-126

2,097

-387

2,873

526

320

-343

Accounts payable

1,702

5,141

4,188

-993

1,581

518

475

Accrued expenses and other current liabilities

5,326

707

9,432

2,766

429

1,017

-124

Lease liabilities

-1,027

0

0

-

-

-

-

Net cash used in operating activities

-148,758

-160,419

-107,831

-62,472

-

-

-

Net cash used in operating activities

-

-

-

-

-38,949

-23,144

-16,186

Cash flows from investing activities
Purchases of property and equipment

3,894

852

2,146

8,440

5,197

802

405

Change in restricted cash

-

-

-

-

-48

-

98

Purchases of marketable securities

115,466

222,482

356,754

196,061

145,798

79,383

15,015

Sale and redemption of marketable securities

234,124

348,918

240,228

72,147

137,702

30,735

31,160

Net cash provided by investing activities

114,764

125,584

-118,672

-132,354

-

-

-

Cash flows from financing activities
Net cash provided by investing activities

-

-

-

-

-13,245

-49,451

15,641

Proceeds from the issuance of 2024 convertible notes

-

-

201,250

-

-

-

-

Proceeds from borrowings under term loan

40,000

-

-

-

-

-

-

Payment of debt issuance costs

161

-

6,470

42

108

-

40

Proceeds from the offering of common stock

-

-

132,666

147,889

-

162,137

-

Payments on notes payable

14,367

10,000

8,333

-

3,500

-

-

Payments on debt

-

-

-

-

-

1,500

-

Proceeds from borrowings under term loan

-

-

-

-

-

-

5,000

Proceeds from issuance of notes payable

-

-

-

15,000

15,004

-

-

Payments of public offering costs

-

-

490

293

225

1,517

1,072

Proceeds from the exercise of stock options

1,726

1,653

3,858

167

593

304

12

Proceeds from employee stock purchase plan

1,820

2,022

1,016

476

276

80

-

Net cash provided by (used in) financing activities

29,018

-6,325

323,497

163,197

-

-

-

Net increase in cash and cash equivalents

-4,976

-41,160

96,994

-31,629

-

-

-

Cash paid for interest

-

-

-

-

572

364

367

Non-cash investing and financing activities
Right-of-use asset obtained in exchange for operating lease obligation

9,560

-

-

-

-

-

-

Deferred initial public offering costs included in accounts payable or accrued expenses

-

-

-

-

-

-

550

Public offering costs included in accounts payable or accrued expenses

-

-

-

95

-

224

-

Portion of debt proceeds allocated to equity component

-

-

62,466

-

-

-

-

Purchases of property and equipment in accounts payable and accrued expenses

2,202

986

9

622

-

-

-

Net cash used in financing activities

-

-

-

-

12,040

159,505

3,898

Net increase in cash, cash equivalents, and restricted cash

-

-

-

-

-40,154

86,909

3,352

Supplemental disclosures of cash flow information
Cash paid for interest

8,049

7,874

5,080

1,297

-

-

-

Conversion of convertible preferred stock into common stock

-

-

-

-

-

74,806

-

Purchases of property and equipment in accounts payable and accrued expenses

-

-

-

-

1,576

52

-