Kiniksa pharmaceuticals, ltd. (KNSA)
CashFlow / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
Cash flows from operating activities:
Net loss

-26,419

-31,797

-27,058

-37,191

-65,821

-42,580

-24,406

-20,259

-15,982

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

594

566

523

508

471

254

12

12

8

Share-based compensation expense

4,209

4,965

3,758

3,464

2,893

2,582

1,502

1,059

558

Class A common shares issued or to be issued as consideration for Primatope, including milestone payments

-

0

0

1,800

7,000

-

-

-

-

Loss on disposal of property and equipment

-

-

-

-

-

0

0

0

-66

Non-cash lease expense

300

-

-

-

334

-

-

-

-

Non-cash rent expense

-

-

-

-

-

-

50

178

30

Accretion of discounts on short-term investments

228

457

989

1,209

846

-

-

-

-

Deferred income taxes

-1,038

255

-2,021

-1,150

-240

-43

-472

-323

-140

Changes in operating assets and liabilities:
Prepaid expenses, right-of-use assets and other assets

598

-452

463

-535

1,544

764

1,062

3,169

-204

Accounts payable

-1,197

-201

-2,841

1,680

-3,343

5,842

3,728

-1,838

1,091

Accrued expenses and other liabilities

-7,061

1,953

-35

3,096

-376

2,847

833

6,423

-807

Accrued milestones

-

-150

150

-13,000

-2,000

-

-

-

-

Operating lease liabilities

-413

-348

-314

-309

-293

-

-

-

-

Other long-term liabilities

55

-617

0

434

509

-

-

-

-

Net cash used in operating activities

-31,796

-24,170

-29,267

-41,676

-63,256

-27,638

-20,485

-17,917

-14,972

Cash flows from investing activities:
Purchases of property and equipment

223

1,996

440

-794

1,561

4,016

963

236

75

Purchases of short-term investments

26,187

82,638

132,647

91,681

181,807

-

-

-

-

Proceeds from the maturities of short-term investments

115,200

86,550

148,300

132,250

174,090

-

-

-

-

Net cash provided by (used in) investing activities

88,790

1,916

15,213

41,363

-9,278

29,660

-194,871

-73,912

-75

Cash flows from financing activities:
Payments of offering costs

-

0

0

18

100

11

821

2,796

29

Proceeds from exercise of options and employee share purchase plan

2,414

373

53

512

181

301

59

0

17

Net cash provided by financing activities

2,414

373

53

494

83,187

291

-762

156,397

190,810

Net increase in cash, cash equivalents and restricted cash

59,408

-21,881

-14,001

181

10,653

2,313

-216,118

64,568

175,763

Supplemental disclosure of non-cash investing and financing activities:
Deferred offering costs included in accrued expenses and accounts payable

-

-

-

-

19

393

-845

-723

1,579

Property and equipment included in accrued expenses and accounts payable

-

-149

118

216

37

-

-

-

-

Series C convertible preferred shares
Proceeds from issuance of convertible preferred shares, net of issuance costs

-

-

-

-

-

0

0

0

190,822