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

-122,465

-161,867

-172,650

-169,998

-153,066

-103,227

0

0

0

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

2,191

2,068

1,756

1,245

749

286

0

0

0

Share-based compensation expense

16,396

15,080

12,697

10,441

8,036

5,701

0

0

0

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

-

8,800

0

0

0

-

-

-

-

Loss on disposal of property and equipment

-

-

-

-

-

-66

0

0

0

Non-cash lease expense

0

-

-

-

0

-

-

-

-

Non-cash rent expense

-

-

-

-

-

-

0

0

0

Accretion of discounts on short-term investments

2,883

3,501

0

0

0

-

-

-

-

Deferred income taxes

-3,954

-3,156

-3,454

-1,905

-1,078

-978

0

0

0

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

74

1,020

2,236

2,835

6,539

4,791

0

0

0

Accounts payable

-2,559

-4,705

1,338

7,907

4,389

8,823

0

0

0

Accrued expenses and other liabilities

-2,047

4,638

5,532

6,400

9,727

9,296

0

0

0

Accrued milestones

-

-15,000

0

0

0

-

-

-

-

Operating lease liabilities

-1,384

-1,264

0

0

0

-

-

-

-

Other long-term liabilities

-128

326

0

0

0

-

-

-

-

Net cash used in operating activities

-126,909

-158,369

-161,837

-153,055

-129,296

-81,012

0

0

0

Cash flows from investing activities:
Purchases of property and equipment

1,865

3,203

5,223

5,746

6,776

5,290

0

0

0

Purchases of short-term investments

333,153

488,773

0

0

0

-

-

-

-

Proceeds from the maturities of short-term investments

482,300

541,190

0

0

0

-

-

-

-

Net cash provided by (used in) investing activities

147,282

49,214

76,958

-133,126

-248,401

-239,198

0

0

0

Cash flows from financing activities:
Payments of offering costs

-

118

129

950

3,728

3,657

0

0

0

Proceeds from exercise of options and employee share purchase plan

3,352

1,119

1,047

1,053

541

377

0

0

0

Net cash provided by financing activities

3,334

84,107

84,025

83,210

239,113

346,736

0

0

0

Net increase in cash, cash equivalents and restricted cash

23,707

-25,048

-854

-202,971

-138,584

26,526

0

0

0

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

-

-

-

-

-1,156

404

0

0

0

Property and equipment included in accrued expenses and accounts payable

-

222

0

0

0

-

-

-

-

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

-

-

-

-

-

190,822

0

0

0