Gossamer bio, inc. (GOSS)
CashFlow / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
Cash flows from operating activities
Net loss

-54,074

-54,698

-48,500

-44,498

-32,611

-38,794

-49,402

-32,736

-26,037

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

329

292

251

205

169

134

125

32

6

Stock-based compensation expense

8,244

6,862

5,728

5,140

3,089

10,799

18,169

1,374

605

In process research and development expenses

2,805

1,600

0

1,000

1,000

0

8,261

20,500

20,898

Amortization of operating lease right-of-use assets

566

-

-

-

565

-

-

-

-

Amortization of long-term debt discount and issuance costs

89

-

-

-

-

-

-

-

-

Amortization of premium on investments, net of accretion of discounts

65

-

-

-

-

-

-

-

-

Net realized gain on investments

39

-

-

-

-

-

-

-

-

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

1,785

1,586

-1,436

771

3,472

1,385

1,151

197

94

Other assets

-925

172

20

-762

-2,144

-239

398

0

425

Operating lease liabilities

566

-

-

-

504

-

-

-

-

Accounts payable

1,609

-1,732

-490

-1,309

2,132

-1,440

2,742

237

546

Accrued expenses

-2,239

2,281

258

-229

-789

2,675

933

1,889

441

Accrued research and development expenses

-2,461

87

3,894

2,552

2,072

2,749

5,206

2,698

-126

Accrued compensation and benefits

-5,633

2,917

2,075

1,757

-1,569

-

-

-

593

Accrued interest expense

-

-

-

-

-

0

0

-2

-115

Net cash used in operating activities

-52,295

-44,140

-36,110

-36,810

-27,774

-25,023

-15,515

-6,798

-3,708

Cash flows from investing activities
Research and development asset acquisitions, net of cash acquired

2,805

1,600

0

1,000

1,000

0

8,261

20,636

-11,176

Purchase of marketable securities

73,778

-

-

-

222,295

-

-

-

-

Maturities of marketable securities

89,083

-

-

-

20,000

-

-

-

-

Sales of marketable securities

16,051

-

-

-

5,500

-

-

-

-

Purchase of property and equipment

513

528

711

1,380

347

322

1,716

941

511

Net cash provided by (used in) investing activities

28,038

46,933

17,949

-13,884

-198,142

-8,681

-105,116

-41,579

10,665

Cash flows from financing activities
Proceeds from issuance of common stock

-

0

0

38

291,273

-

-

-

-

Proceeds from the exercise of stock options

15

1,518

369

87

71

-

-

-

-

Proceeds from issuance of convertible preferred stock, net

-

-

-

-

-

-

-

1,547

71,944

Repayment of notes payable to related parties

-

-

-

-

-

0

0

0

40

Net cash provided by financing activities

571

1,518

369

28,347

291,344

-2,144

229,552

1,547

71,904

Effect of exchange rate changes on cash and cash equivalents

-50

-

-

-

-

-

-

-

-

Net increase (decrease) in cash and cash equivalents

-23,686

4,311

-17,792

-22,347

65,428

-35,848

108,921

-46,830

78,861

Cash paid for interest

618

-

-

-

-

-

-

-

-

Supplemental disclosure of noncash investing and financing activities:
Acquisition of in-process research and development through issuance of stock

-

-

-

-

-

0

0

0

19,284

Issuance of Series A convertible preferred stock to convert debt and accrued interest

-

-

-

-

-

0

0

0

6,124

Right-of-use assets obtained in exchange for lease liabilities

-

-

-

-

12,458

-

-

-

-

Change in unrealized gain (loss) on marketable securities, net of tax

-676

-179

-55

425

140

-

-

-

-

Unpaid property and equipment

60

56

-141

-471

739

-

-

-

43

Conversion of convertible preferred stock to common stock

-

0

0

0

338,367

-

-

-

-

Employee Stock Purchase Plan
Proceeds from issuance of common stock

556

-

-

-

-

-

-

-

-