Harpoon therapeutics, inc. (HARP)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16
Cash flows from operating activities
Net loss

-55,572

-27,366

-16,830

-11,406

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

2,071

672

367

99

Depreciation and amortization

900

644

366

198

Non cash lease expense

1,202

-

-

-

Accrued interest on convertible notes payable

-

-

153

185

Net amortization of discounts on marketable securities

541

-

-

-

Amortization of debt discount

-

-

132

76

Change in fair value of warrant liability

-

-

-

4

Changes in operating assets and liabilities
Prepaid expenses and other assets

1,814

507

-335

327

Other assets

-3,042

-

138

-76

Accounts payable

-1,761

2,555

804

570

Accrued liabilities

4,288

1,048

257

-317

Deferred revenue

6,957

-4,250

16,292

-

Operating lease liabilities

-15

-

-

-

Deferred revenue, non current

38,352

-

-

-

Other long-term liabilities

-

78

-24

48

Net cash used in operating activities

-2,891

-27,126

1,714

-10,794

Cash flows from investing activities
Purchases of property and equipment

3,516

663

2,275

553

Purchases of marketable securities

141,816

-

-

-

Proceeds from repayment of note receivable

-

-

6,750

-

Maturities of marketable securities

76,017

-

-

-

Net cash used in investing activities

-69,315

-663

4,475

-553

Cash flows from financing activities
Proceeds from initial public offering of common stock, net of commissions

70,646

-

-

-

Proceeds from issuance of common stock

-

-

2

-

Deferred offering costs

10,122

1,660

-

-

Proceeds from issuance of convertible preferred stock, net of issuance costs

-

89,828

19,729

-

Proceeds from issuance of convertible preferred stock, net of issuance costs

-

-

-

7,426

Proceeds from issuance of convertible notes, net of issuance costs

-

-

2,496

2,478

Proceeds from issuance of common stock upon exercise of stock options, net

803

158

22

81

Net cash provided by financing activities

71,449

88,326

22,249

9,985

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

-757

60,537

28,438

-1,362

Supplemental disclosures of non-cash investing and financing information
Conversion of preferred stock to common stock and additional paid-in capital

129,577

-

-

-

Issuance of Maverick promissory note to Harpoon

-

-

-

6,750

Derecognition of net liabilities related to Maverick spin-off transaction

-

-

-

281

Capital transaction with a related party upon extinguishment of Notes

-

-

-204

337

Issuance of common stock in exchange for license and services

-

-

-

552

Reacquisition of unvested common stock on extinguishment of note receivable from stockholder

-

-

-

62

Purchases of property and equipment included in accrued liabilities

16

28

-

23

Deferred initial public offering costs included in accounts payable and accrued liabilities

-

1,309

78

10

Reclassification of employee stock liability to equity upon vesting

133

-

-

-

Right-of-use asset obtained in exchange for lease obligation

8,405

-

-

-

Modification of operating lease

-188

-

-

-

Tenant improvements provided by landlord

5,784

6,648

-

-

Series C Preferred Stock
Payments of deferred initial public offering costs

-

256

-

-

Series C preferred stock issuance costs included in accounts payable and accrued liabilities

-

92

-

-