Forty seven, inc. (FTSV)
CashFlow / TTM
Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
Cash flows from operating activities:
Net loss

-87,621

-78,599

-85,095

-78,611

-70,370

0

0

0

Adjustments to reconcile net loss to net cash used in operating activities:
Stock-based compensation

4,961

4,550

4,613

4,104

3,431

0

0

0

Depreciation and amortization

523

498

441

421

401

0

0

0

Amortization of right-of-use assets

1,063

759

461

197

0

0

0

0

Accretion of discounts on marketable securities

1,047

1,428

1,294

1,048

744

0

0

0

Realized gain on sale of available-for-sale securities

6

6

4

2

0

0

0

0

Change in fair value of contingent repayment obligation

-2,554

-318

-343

-337

-331

0

0

0

Changes in operating assets and liabilities:
Prepaid expenses and other current assets

1,595

3,961

8,264

7,830

2,385

0

0

0

Other assets

651

1,187

-2,359

-103

673

0

0

0

Accounts payable

4,009

-738

5,239

-857

916

0

0

0

Accrued liabilities

-107

11,291

4,023

1,669

4,214

0

0

0

Deferred grant funding

1,017

-1,549

-2,824

-2,414

-1,015

0

0

0

Lease related liabilities

-1,213

-903

-597

-173

-123

0

0

0

Net cash used in operating activities

-78,113

-70,954

-80,599

-84,104

-66,017

0

0

0

Cash flows from investing activities:
Purchases of available-for-sale securities

166,040

169,996

194,478

161,295

142,027

0

0

0

Proceeds from sales of available-for-sale securities

3,996

3,996

3,996

3,996

0

0

0

0

Proceeds from maturities of available-for-sale securities

176,177

163,190

155,603

117,599

78,241

0

0

0

Net cash provided by (used in) investing activities

13,777

-3,435

-35,352

-40,103

-64,189

0

0

0

Cash flows from financing activities:
Payments of deferred offering costs

-

-

0

0

-

-

0

0

Proceeds from issuance of common stock upon ESPP purchase

859

859

588

588

0

0

0

0

Proceeds from issuance of common stock upon exercise of stock options

2,130

1,551

1,538

1,080

291

0

0

0

Net cash provided by financing activities

267,313

82,746

120,686

118,523

116,626

0

0

0

Net increase (decrease) in cash and cash equivalents

202,977

8,357

4,735

-5,684

-13,580

0

0

0

Noncash investing and financing activities:
Deferred offering costs included in accounts payable and accrued liabilities

-

0

0

0

-

0

0

0