Lipocine inc. (LPCN)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Sep'12Dec'11
Cash flows from operating activities:
Net loss

-13,007

-11,660

-20,982

-18,971

-18,208

-20,372

-10,590

3,886

-76

-5

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

15

18

28

31

26

14

21

42

-

-

Forgiveness of related party receivable

-

-

-

-

-

-

3

0

-

-

Stock-based compensation expense

1,035

1,457

2,716

2,372

1,150

1,892

979

127

-

-

Loss on disposition of property and equipment

0

-37

0

0

-

-

-

-

-

-

Non-cash interest expense

221

259

0

0

181

0

-

-

-

-

Non-cash gain on change in fair value of warrant liability

236

0

-

-

-

-

-

-

-

-

Amortization of discount on marketable investment securities

164

198

99

-224

-

-

-

-

-

-

Settlement for termination of certain rights in stock purchase agreement

-

-

-

-

-

-

913

0

-

-

Changes in operating assets and liabilities:
Accrued interest income

-21

15

-15

-105

144

0

-

-

-

-

Litigation insurance recovery

0

-3,319

3,319

0

0

-

-

-

-

-

Accounts receivable

-

-

-

-

-

-

-

-313

-

-

Prepaid and other current assets

25

111

78

-20

120

-540

679

-4

-

-

Related party receivable

-

-

-

-

-

-

-

-4

-

-

Accounts payable

510

73

352

-261

200

-449

668

-60

-

-

Litigation settlement payable

0

-4,250

4,250

0

0

-

-

-

-

-

Accrued expenses

-37

-1,009

416

-1,804

1,557

1,070

148

24

-

-

Refund of long-term rental deposit

-

-

-

-

-

-

0

-

-

-

Deferred revenues

-

-

-

-

-

-

-

-7,523

-

-

Accounts payable and accrued liabilities

-

-

-

-

-

-

-

-

6

7

Cash used in operating activities

-11,666

-12,078

-16,702

-18,281

-15,356

-

-

-3,178

-70

-7

Cash flows from investing activities:
Income taxes payable

-

-

-

-

-

-

-55

0

-

-

Cash used in operating activities

-

-

-

-

-

-17,304

-8,588

-

-

-

Refund of rental deposit

0

-7

0

7

-

-21

-

-

-

-

Purchases of marketable investment securities

16,851

25,552

-

-

-

-

-

-

-

-

Payment of rental deposit

-

-

-

-

0

-

-

-

-

-

Purchases or disposal of property and equipment

-

-

0

59

28

59

1

12

-

-

Purchases of marketable investment securities

-

-

33,055

25,272

25,789

0

-

-

-

-

Maturities of marketable investment securities

19,849

36,838

36,182

28,568

800

0

-

-

-

-

Cash provided by investing activities

-

-

-

-

-

-38

-1

-

0

0

Cash provided by (used in) investing activities

2,998

11,293

3,126

3,229

-25,018

-

-

-12

0

0

Cash flows from financing activities:
Proceeds from debt

0

10,000

0

0

-

-

-

-

-

-

Debt repayments

3,333

0

-

-

-

-

-

-

-

-

Proceeds from stock option exercises

56

0

581

605

276

16

10

0

-

-

Proceeds from sale of Class A and Class B units

5,595

0

-

-

-

-

-

-

-

-

Proceeds from exercise of pre-funded warrants

0

0

-

-

-

-

-

-

-

-

Net proceeds from sale of common stock through ATM

-

-

-

-

0

-

-

-

-

-

Payment of accrued common stock offering costs

-

-

-

-

-

271

0

-

0

-9

Net proceeds from PIPE common stock offering

-

-

-

-

-

-

-

0

-

-

Due to shareholders

-

-

-

-

-

-

-

-

0

0

Net proceeds from common stock offering

8,000

652

10,644

0

32,439

0

48,518

0

70

30

Purchase of restricted stock from employees

-

-

-

-

-

-

53

0

-

-

Cash provided by financing activities

-

-

-

-

-

-255

48,476

-

-

-

Cash provided by financing activities

10,318

10,652

11,226

605

32,716

-

-

0

70

30

Net increase in cash and cash equivalents

1,650

9,866

-

-

-

-

-

-

-

-

Net increase in cash and cash equivalents

-

-

-2,349

-14,446

-7,658

-17,597

39,886

-3,190

0

22

Supplemental disclosure of cash flow information:
Interest paid

545

533

0

0

-

-

-

-

-

-

Income taxes paid

0

0

0

0

-

-

-

-

-

-

Supplemental disclosure of non-cash investing and financing activity:
Net unrealized gain on available-for-sale securities

0

3

3

24

-

-

-

-

-

-

Accrued final payment charge on debt

221

259

-

-

-

-

-

-

-

-

Allocation of equity offering proceeds to warrant liability

4,827

0

-

-

-

-

-

-

-

-

Stock received as consideration for stock option exercises and recognized as treasury stock

-

-

-

-

-

40

0

-

-

-

Net unrealized gain (loss) on available-for-sale securities

-

-

-

-

-32

0

-

-

-

-

Accrued final payment charge on debt

-

-

0

0

-

-

-

-

-

-

Cash paid during the period for: Interest Paid

-

-

-

-

-

-

-

-

0

0

Cash paid for income taxes

-

-

-

-

0

-

-

-

0

0

Accrued common stock offering costs

-

-

-

-

-

-

-

0

-

-