Madrigal pharmaceuticals, inc. (MDGL)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Cash flows from operating activities:
Net loss

-83,948

-32,811

-31,154

-26,388

-68,671

-86,161

-90,192

-62,790

-47,380

-37,467

79,088

Adjustments to reconcile net loss to net cash used in operating activities:
PIK interest expense on convertible promissory notes payable - related parties

-

-

-

1,207

-

-

-

-

-

-

-

Stock-based compensation expense

22,759

13,489

3,254

7,929

4,300

7,431

6,030

3,322

3,354

4,048

4,579

Other share based compensation

-

-

-

750

-

-

-

-

-

-

-

Depreciation and amortization expense

112

96

77

-

662

673

516

738

1,464

1,933

2,463

Changes in operating assets and liabilities:
Accounts receivable - related parties

-

-

-

-7

-

-

-

-

-

-

-

Collaboration receivable

-

-

-

-

-

-

-

-

-116

116

-16,000

Restricted cash

-

-

-

-

-

-

-

-

-

-

-151

Prepaid expenses and other current assets

-332

998

-502

-1,290

-455

-102

-21

225

130

12

-1,088

Other assets

-

-

-

-

-305

-111

951

-173

265

8

255

Accounts payable

-1,309

558

917

-128

-1,840

-3,450

928

2,194

1,542

-2,032

626

Accrued expense

16,783

-2,168

4,087

-2,281

-

-

-

-

-

-

-

Accrued interest, net of interest received on maturity of investments

3,647

-3,673

-

-

-

-

-

-

-

-

-

Accrued interest - related party

-

-

-

6

-

-

-

-

-

-

-

Net cash used in operating activities

-41,624

-25,507

-22,317

-17,608

-71,444

-78,925

-77,411

-54,135

-47,300

-38,199

-26,810

Cash flows from investing activities:
Accrued contract research costs

-

-

-

-

-5,454

1,910

5,646

1,920

330

412

-10,294

Other accrued liabilities

-

-

-

-

-1,201

459

591

533

400

-310

1,663

Deferred collaboration revenue

-

-

-

-

-

-

-

-

-6,731

-4,647

-115,625

Collaboration payable

-

-

-

-

-

-

-

-

-

-

-6,294

Cash received from merger transaction

-

-

-

5,849

-

-

-

-

-

-

-

Purchases of marketable securities

619,303

614,358

70,211

10,697

117,135

93,845

114,151

50,033

50,726

36,916

39,303

Sales and maturities of marketable securities

650,182

234,304

48,330

26,063

137,193

85,152

90,267

40,595

60,745

17,250

60,806

Purchases of property and equipment, net of disposals

172

22

125

3

58

144

769

505

690

136

454

Net proceeds from the sale of property, equipment and other assets

-

-

-

698

-

-

-

-

-

-

-

Release of restricted cash

-

-

-

83

-

-

-

-

-

-

-

Purchase and retirement of common stock from an officer

-

-

-

-

-

-

-

32

-

-

-

Net cash provided by (used in) investing activities

30,707

-380,076

-22,006

21,993

20,000

-8,837

-24,653

-9,943

9,329

-19,802

21,049

Cash flows from financing activities:
Proceeds from issuances of stock, excluding related parties, net of transaction costs

-

311,825

173,805

5,954

-

-

-

-

-

-

-

Proceeds from the sale of related party stock and exercise of common stock options, net of transaction costs

235

2,510

-

-

12,700

4,992

19,437

53,545

7,734

8,460

-

Proceeds from issuance of common stock, net of transaction costs

-

-

-

-

36,942

89,796

38,735

66,248

27,581

23,530

-

Proceeds from convertible notes - related parties

-

-

-

8,500

-

-

-

-

-

-

-

Proceeds from issuance of common stock, excluding to related parties, and exercise of common stock options, net of transaction costs

-

-

-

-

-

-

-

-

-

-

50

Proceeds from term loans

-

-

-

-

-

-

13,500

-

2,000

15,000

-

Payment of term loans

-

-

-

-

9,214

9,450

2,617

4,234

378

-

-

Payment of capital lease obligations

-

-

-

-

42

42

13

12

201

1,834

2,179

Net cash provided by financing activities

235

314,335

173,805

14,454

40,386

85,296

69,042

115,515

36,736

45,156

-2,129

Net increase (decrease) in cash and cash equivalents

-10,682

-91,248

129,482

18,839

-11,058

-2,466

-33,022

51,437

-1,235

-12,845

-7,890

Supplemental disclosure of cash flow information:
Obtaining a right-of-use asset in exchange for a lease liability

900

-

-

-

-

-

-

-

-

-

-

Exchange of related party advances payable for convertible notes

-

-

-

500

-

-

-

-

-

-

-

Related party debt restructuring

-

-

-

13,680

-

-

-

-

-

-

-

Purchases of property and equipment in accounts payable or accrued expenses at period end

897

-

250

-

-

-

-

-

-

-

58

Cash paid for interest

-

-

-

-

957

1,875

2,512

1,696

1,911

578

312

Assets acquired under capital lease

-

-

-

-

-

-

126

-

-

-

-