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

-69,421

-30,287

-23,140

-11,028

43,822

-21,584

-28,415

-71,135

-25,653

-18,682

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

-

-

-

65

-

-

-

-

-

-

Depreciation and amortization

-

-

-

-

1,002

1,309

1,506

1,008

525

509

Depreciation, amortization and other

1,182

974

155

-

-

-

-

-

-

-

Stock-based compensation expense

5,859

3,992

1,792

109

6,801

5,488

4,922

3,010

1,039

803

Amortization of debt discount and accretion related to debt

486

318

342

13

-

-

-

-

-

-

Change in common stock warrant fair value

3

951

128

3

16,773

9,344

-2,325

-51,216

-

-

Accretion of asset retirement obligations

72

39

0

-

-

-

-

-

-

-

Capitalized interest

0

125

0

-

-

-

-

-

-

-

Loss on extinguishment of debt

0

-115

-4,619

-

-

-

-

-

-

-

Loss on conversion of notes

-

-

-

0

-

-

-

-

-

-

Loss on disposal of equipment

0

-35

-2

-5

-14

3

5

-

-

-

Loss on impairment of long-lived assets

22,139

0

-

-

-

-

-

-

-

-

Change in common stock warrant value

-

-

-

-

-

-

-

-

4,358

5,166

(Gain) loss on sale of investments, property and equipment

-

-

-

-

-

-

-

-

17

0

Changes in operating assets and liabilities:
Prepaid expenses

74

825

410

0

-

-

-

-

-

-

Accounts receivable, related party

168

240

0

-

-

-

-

-

-

-

Grants revenue receivable

2,771

4,351

-

-

-

-

-

-

-

-

Other current assets

-

-

12

-84

-

-

-

-

-

-

Other assets

286

450

81

0

-

-

-

-

-

-

Operating lease right-of-use assets and liabilities

2,816

0

-

-

-

-

-

-

-

-

Collaboration receivable/payable

-

-

-

-

-5,357

-10,846

-

-

-

-

Collaboration receivable

-

-

-

-

-

-

2,459

-

-

-

Collaboration receivable

-

-

-

-

-

-

-

15,635

-

-

Prepaid expenses and other assets

-

-

-

-

774

-1,314

1,079

623

369

247

Accounts payable

652

-1,736

1,209

557

-1,349

385

781

-1,481

2,137

-32

Accrued clinical and development expenses

-

-

-

-

836

-1,446

1,694

1,285

-

-

Accrued clinical and development expenses

-

-

-

-

-

-

-

-

2,026

821

Accrued liabilities

6,534

2,667

155

800

89

19

904

520

914

-149

Other current liabilities

-

-

20

0

-

-

-

-

-

-

Other liabilities

-36

224

318

0

-

-

-

-

-

-

Deferred revenue

7,775

26,136

895

-

-

-

-

-

-

-

Deferred rent

-

-

-

-

112

-3

28

-115

95

241

Deferred revenue

-

-

-

370

-76,916

-14,722

30,005

61,633

-

0

Net cash used in operating activities

-25,244

-4,465

-14,264

-

-

-

-

-

-23,851

-22,384

Cash flows from investing activities:
Net cash used in operating activities

-

-

-

-9,028

-38,003

-27,735

10,151

29,913

-

-

Cash received from merger transaction

-

-

11,216

0

-

-

-

-

-

-

Purchases of property and equipment

9,649

5,722

1,101

101

109

224

158

482

528

108

Purchases of marketable securities

-

-

-

-

56,793

44,911

101,968

93,745

-

-

Proceeds from sale of property and equipment

-

-

-

-

0

0

-

-

-

-

Purchase of marketable securities

90,159

10,223

0

-

-

-

-

-

28,154

15,223

Increase in other assets

-

-

400

588

-

-

-

-

-

-

Sales of marketable securities

60,084

0

-

-

-

-

-

-

-

37,454

Restricted cash

-

-

-

-

-

-

-

-

-

-12

Net cash used in investing activities

-39,724

-15,945

9,715

-

-

-

-

-

-9,182

22,135

Cash flows from financing activities:
Proceeds from issuance of common stock through Private Placement, net of issuance costs

10,469

0

-

-

-

-

-

-

-

-

Proceeds from issuance of common stock in a Public Offering, net of issuance costs

53,449

48,053

-

-

-

-

-

-

-

-

Payments of capital and finance lease obligations

-32

47

-

-

-

-

-

-

-

-

Proceeds from sales of marketable securities

-

-

-

-

1,997

14,584

5,338

14,266

2,037

-

Proceeds from maturities of marketable securities

-

-

-

-

65,223

53,878

80,495

33,285

-

-

Proceeds from maturities of marketable securities

-

-

-

-

-

-

-

-

17,463

-

Net cash used in investing activities

-

-

-

-689

10,318

23,327

-16,293

-46,676

-

-

Payments of capital lease obligations

-

-

43

44

-

-

-

-

-

-

Proceeds from issuance of long-term debt and warrants, net

0

4,537

-

-

-

-

-

-

-

-

Proceeds from issuance of long-term debt

-

-

0

3,000

-

-

-

-

-

-

Repayment of long-term debt

0

3,605

2,400

400

-

-

-

-

-

-

Retirement of stock warrants

-

-

208

0

-

-

-

-

-

-

Proceeds from issuance of related party debt

-

-

2,685

4,630

-

-

-

-

-

-

Proceeds from stock option exercises

1,748

283

61

2

-

-

-

-

-

-

Deferred offering costs

-

-

-

-

-

-

-

-

-

134

Proceeds from promissory note

-

-

4,000

0

-

-

-

-

-

-

Proceeds from issuance of common stock and warrants, net of offering expenses

-

-

57,648

0

28,883

5,520

2,392

21,910

30,224

140

Net cash provided by financing activities

-

-

-

7,188

28,883

5,520

2,392

21,910

-

-

Net cash provided by financing activities

65,698

49,221

61,743

-

-

-

-

-

30,224

6

Net (decrease) increase in cash, cash equivalents, and restricted cash

730

28,811

-

-

-

-

-

-

-

-

Reconciliation of cash, cash equivalents and restricted cash
Net increase in cash and cash equivalents

-

-

57,194

-2,529

1,198

1,112

-3,750

5,147

-2,809

-243

Supplemental Cash Flow Information
Cash paid for interest

684

629

250

230

-

-

-

-

-

-

Non-Cash Investing and Financing Activities
Fixed asset additions in accounts payable and accrued expenses

2,686

0

-

-

-

-

-

-

-

-

Deemed dividends on preferred stock

-

-

958

1,573

-

-

-

-

-

-

Conversion of preferred stock

-

-

26,829

0

-

-

-

-

-

-

Conversion of related party debt

-

-

10,486

0

-

-

-

-

-

-

Conversion of warrant liability

-

-

87

0

-

-

-

-

-

-

Capital lease additions to fixed assets

-

-

291

110

-

-

-

-

-

-

Fixed asset additions in accounts payable

-

-

382

20

-

-

-

-

-

-

Warrants issued with debt

-

-

-

18

-

-

-

-

-

-

Change in unrealized gain (loss) in marketable securities

-

-

-

-

-

-

-

12

-

-

Change in unrealized gain (loss) in marketable securities

-

-

-

-

-

-

-

-

-2

25