Milestone pharmaceuticals inc. (MIST)
Balance Sheet / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18
Assets
Current assets
Cash and cash equivalents

101,800

119,818

106,501

110,824

71,239

85,947

Short-term investments

-

-

30,000

35,000

29

29

Research and development tax credits receivable

684

578

456

357

264

290

Prepaid expenses

1,565

1,845

3,517

5,032

5,482

1,398

Other receivables

259

258

497

338

265

387

Total current assets

104,324

122,499

140,971

151,551

77,279

88,051

Operating lease right-of-use assets

451

524

593

243

282

-

Property and equipment

381

405

328

43

27

30

Total assets

105,156

123,428

141,892

151,837

77,588

88,081

Liabilities, convertible preferred shares and shareholders’ deficit
Liabilities
Current liabilities
Accounts payable and accrued liabilities (note 3)

5,170

7,997

8,478

6,288

3,906

4,477

Current portion of operating lease liabilities

196

330

358

175

168

-

Income taxes payable

-

-

-

-

78

56

Total current liabilities

5,366

8,327

8,836

6,463

4,152

4,533

Operating lease liabilities

158

184

224

61

104

-

Total liabilities

5,524

8,511

9,060

6,524

4,256

4,533

Convertible Preferred Shares (notes 1 and 6)
Convertible preferred shares

-

-

-

-

138,758

138,758

Shareholders’ Equity (note 4)
Common shares, no par value, unlimited shares authorized, 24,559,470 shares issued and outstanding as of March 31, 2020, 24,505,748 shares issued and outstanding as of December 31, 2019

226,378

226,245

226,211

226,211

2,090

2,039

Additional paid-in capital

4,730

3,805

3,466

3,116

2,840

2,655

Cumulative translation adjustment

-1,634

-1,634

-1,634

-1,634

-1,634

-1,634

Accumulated deficit

-129,800

-113,499

-95,211

-82,380

-68,722

-58,270

Total shareholders’ equity (deficit)

-

-

-

-

-

-55,210

Total shareholders’ equity

99,632

114,917

132,832

145,313

-65,426

-

Total liabilities, and shareholders’ equity

105,156

123,428

141,892

151,837

77,588

88,081

Class A1 preferred shares
Convertible preferred shares

-

-

0

0

2,027

-

Class A2 preferred shares
Convertible preferred shares

-

-

0

0

12,643

-

Class B preferred shares
Convertible preferred shares

-

-

0

0

17,198

-

Class C preferred shares
Convertible preferred shares

-

-

0

0

27,236

-

Class D1 preferred shares
Convertible preferred shares

-

-

0

0

64,719

-

Class D2 preferred shares
Convertible preferred shares

-

-

0

0

14,935

-