Inovio pharmaceuticals, inc. (INO)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Cash flows from operating activities:
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

-120,551

-96,967

-88,205

-73,740

-29,102

-36,140

-66,083

-19,712

-15,304

-17,638

-24,458

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

3,598

3,747

1,850

1,708

1,048

626

328

173

142

194

237

Amortization of Intangible Assets

1,066

1,249

1,618

1,377

870

942

1,770

1,821

1,869

1,913

1,439

Amortization of operating lease right-of-use assets

851

-

-

-

-

-

-

-

-

-

-

Change in fair value of common stock warrants

0

-360

-806

-127

-177

-348

45,632

-1,982

-8,690

-2,403

1,286

Change in fair value of derivative liability

1,763

0

0

-

-

-

-

-

-

-

-

Change in value of short-term investmentsauction rate securities

-

-

-

-

-

-

-

-

-

-3,152

-

Change in value of auction rate security rights

-

-

-

-

-

-

-

-

-

3,145

-1,228

Gain on long-term investments

-

-

-

-

-

-

-

-

-

-

1,136

Stock-based compensation

10,901

10,654

13,070

10,479

6,186

5,428

1,868

1,345

1,654

1,174

2,157

Non-cash interest expense

5,230

0

0

-

-

-

-

-

-

-

-

Interest converted into common stock

-

-

-

-

-

-

-

-

-

-

430

Issuance of shares in connection with reverse stock split

-

-

-

-

-

-57

0

0

-

-61

-166

Amortization of premiums on investments

1

72

319

266

348

54

-0

0

-

-

-

Deferred taxes

-5

0

150

0

-14

-

-

-

-

-

-

Transaction costs associated with issuance of warrants

-

-

-

-

-

-

315

0

0

-

-

Loss on short-term investments

-

-

-

139

432

36

38

0

0

25

-

Reserve for inventory purchased from related parties

-

-

-

-

-

-

-

-

-

-

177

Deferred taxes

-

-

-

-

-

27

32

22

25

-53

887

Amortization of premiums on investments

-

-

-

-

-

-

-

-1

6

-6

-

Loss on short-term investments

476

-1,342

-215

-

-

-

-

-

-

-

-

Loss on disposal of fixed assets

-5

-14

0

0

-

-

-1

0

0

-21

-26

Deferred rent

-

-

-

-

-

-

-

-

-

-

131

Change in Value of Investments in Affiliated Company

-3,090

-1,988

-6,982

1,110

2,600

2,676

-1,038

1,631

-2,390

-969

-9,244

Transaction costs associated with issuance of warrants

-

-

-

-

-

-

-

-

0

-

-

Gain on sale of intangible assets

0

0

1,000

1,000

1,000

0

2,000

1,151

587

0

-

Income tax benefit from other unrealized gains on securities

-

-

-

-

2,097

0

0

-

-

-

-

Tax benefit from other unrealized gains on short-term investments

-266

0

0

-

-

-

-

-

-

-

-

Unrealized transaction loss on foreign-currency denominated debt

471

0

0

-

-

-

-

-

-

-

-

Changes in operating assets and liabilities:
Gain from long-term investment in affiliated entity

-

-

-

-

-

-

-

-

-

-

5

Accounts receivable

-2,616

-2,686

-9,818

8,521

4,497

-499

2,434

362

435

-226

-288

Accounts receivable from affiliated entities

593

251

-261

714

31

1

-

-2

-33

13

-1,103

Prepaid expenses and other current assets

178

-1,194

851

831

119

160

229

-363

472

-35

-242

Prepaid expenses and other current assets from affiliated entities

-70

-725

333

901

-771

-674

1,401

445

-212

553

-

Restricted cash

-

-

-

-

-

-100

0

0

100

0

-

Other assets

2

30

526

1,442

196

72

-26

14

-50

-21

18

Accounts payable and accrued expenses

-4,337

550

2,829

6,367

6,456

925

2,123

-790

1,789

-156

-1,043

Accrued clinical trial expenses

-1,622

-2,940

2,243

-

-

-

-

-

-

-

-

Accrued clinical trial expenses

-

-

-

3,767

593

561

40

-

-

-

-

Accounts payable and accrued expenses due to affiliated entities

-248

50

-145

907

136

-493

334

166

-1,660

1,235

428

Deferred revenue

-180

-1,016

-13,689

1,527

-

-

-

-

-

-

-

Deferred revenue

-

-

-

-

10,191

-260

3,179

282

-333

140

-4,673

Deferred revenue from affiliated entities

-1

-140

-319

-687

-49

-368

-375

-375

-361

2,711

-

Deferred rent

0

398

-3,608

16

-383

-762

-410

15

-13

-55

-

Operating lease right-of-use assets and liabilities, net

-1,733

-

-

-

-

-

-

-

-

-

-

Grant funding liability

1,899

4,165

0

0

-

-

-

-

-

-

-

Grant funding liability from affiliated entities

816

27

0

0

-

-

-

-

-

-

-

Other liabilities

-48

87

0

0

-

-

-

-

-

-

-

Net cash used in operating activities

-97,850

-73,550

-63,208

-62,555

-12,438

-29,823

-15,381

-22,306

-19,755

-11,937

-14,080

Cash flows from investing activities:
Purchases of investments

100,950

88,155

95,700

57,317

63,526

47,185

15,399

9,142

18,193

8,000

-

Proceeds from sale or maturity of investments

92,893

132,659

77,162

76,528

10,484

12,753

4,339

14,008

7,206

6,160

-

Sales of investments-auction rate securities

-

-

-

-

-

-

-

-

-

13,550

-

Purchases of capital assets

987

2,085

10,293

2,738

2,781

1,379

176

240

161

181

48

Sale of capital assets

-

-

-

-

-

-

-

-

-

32

-

Additional investment in affiliated entity

-

-

-

-

-

-

-

-

101

0

-

Proceeds from sale of intangible assets

0

0

1,000

1,000

1,000

0

2,000

650

350

0

-

Purchase of intangible and other assets

-

-

-

1,200

0

0

-

-

-

124

116

Net cash provided by acquisition

-

-

-

-

-

-

-

-

-

-

1,611

Net cash used in investing activities

-9,044

42,419

-27,831

16,271

-54,824

-35,812

-9,236

5,275

-10,899

11,435

1,446

Cash flows from financing activities:
Proceeds from issuance of convertible senior notes

97,443

0

0

-

-

-

-

-

-

-

-

Costs related to issuances of convertible senior notes and convertible bonds

3,314

0

0

-

-

-

-

-

-

-

-

Proceeds from issuance of common stock, net of issuance costs

9,089

29,227

94,347

6,295

81,902

59,209

32,883

5,325

27,994

2,314

28,406

Expenses from other financing activities

-

-

-

-149

-149

0

0

-

-

-

-

Proceeds from stock option exercises

-

-

-

-

-

-

-

-

-

168

358

Proceeds from stock option and warrant exercises, net of tax payments

0

1,809

1,342

1,640

2,598

13,252

19,808

0

15

-

-

Taxes paid related to net share settlement of equity awards, net of proceeds from option exercises

-780

0

0

-

-

-

-

-

-

-

-

Acquisition of non-controlling interest

2,960

0

0

-

-

-

-

-

-

-

-

Repayment of line of credit

-

-

-

-

-

-

-

-

-

12,175

160

Net cash provided by financing activities

105,397

31,037

95,690

7,786

84,351

72,461

52,691

5,325

28,010

-9,693

28,604

Increase (Decrease) in cash and cash equivalents

-1,497

-92

4,650

-

-

-

-

-

-

-

-

Effect of exchange rate changes on cash and cash equivalents

-

-

-

-

-

-1

0

1

-3

-102

210

Increase (decrease) in cash and cash equivalents

-

-

-

-38,496

17,088

6,824

28,073

-11,704

-2,648

-10,297

16,180

Supplemental disclosure:
Amounts accrued for purchases of property and equipment

0

559

1,254

164

225

12

139

-

-

-

-

Supplemental disclosures:
Common stock issued for purchase of Bioject

-

-

-

4,300

0

0

-

-

-

-

-

Interest paid

2,717

0

0

-

-

-

-

-

-

-

-

Equity component of issuance of convertible notes

15,752

0

0

-

-

-

-

-

-

-

-

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

14,634

-

-

-

-

-

-

-

-

-

-