Minerva neurosciences, inc. (NERV)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13
Cash flows from operating activities:
Net loss

-72,183

-50,171

-31,523

-

-

-

-

Net loss

-

-

-

-31,045

-27,081

-56,901

-

Net loss

-

-

-

-

-

-

-3,262

Adjustments to reconcile net loss to net cash used in operating activities:
Impairment of in-process research and development

19,000

-

-

-

-

-

-

Depreciation and amortization

17

17

11

16

17

33

-

Amortization of debt discount recorded as interest expense

-

38

206

347

377

1,952

36

Accretion of marketable securities premium

764

119

185

-102

-247

-

-

Amortization of right-of-use assets

144

-

-

-

-

-

-

Stock-based compensation expense

9,173

8,182

5,033

3,571

2,202

17,966

655

Deferred taxes

-2,254

-

-9,376

-

-

-

-

Unrealized foreign exchange gain

-

-

-

-

-

-

-22

Change in fair value of derivative

-

-

-

-

-

10

-0

Changes in operating assets and liabilities
Prepaid expenses and other current assets

-723

621

306

-372

400

713

-

Prepaid expenses

-

-

-

-

-

-

-8

Accounts payable

517

364

-32

107

718

368

522

Accrued expenses and other current liabilities

2,329

369

624

-1,708

879

112

-143

Operating lease liabilities, current

37

-

-

-

-

-

-

Accrued collaborative expenses

-

-

-2,547

2,547

-1,222

-

-

Deferred revenue

-

-

41,175

-

-

-

-

Deferred revenue

-

-

-

-

-

1,222

-

Other noncurrent assets

-

-

14

-

-

-

-

Other noncurrent liabilities

-

-0

29

-

-7

7

-

Operating lease liabilities, noncurrent

-172

-

-

-

-

-

-

Net cash used in operating activities

-43,432

-41,941

3,092

-

-

-

-

Cash flows from investing activities:
Purchases of marketable securities

-

-

134,525

-

-

-

-

Proceeds from the maturity and redemption of marketable securities

75,179

110,151

27,390

-

-

-

-

Cash acquired in business combination

-

-

-

-

-

1,167

-

Restricted cash

-

-

-

-

44

35

-

Purchases of equipment

-

-

52

-

-

45

3

Net cash used in operating activities

-

-

-

-25,687

-24,269

-35,960

-2,160

Proceeds from the maturity and redemption of marketable securities

-

-

-

17,818

4,994

-

-

Purchase of marketable securities

61,094

40,661

-

-

23,279

-

-

Net cash provided (used in) by investing activities

14,084

69,489

-107,188

-

-

-

-

Cash flows from financing activities:
Net cash (used in) provided by investing activities

-

-

-

17,818

-18,329

1,087

-3

Proceeds from sale of common stock in public offering

-

-

44,562

57,499

-

-

-

Cash acquired in business merger

-

-

-

-

-

-

631

Proceeds from issuance of convertible promissory notes

-

-

-

-

-

-

1,300

Proceeds from sales of common stock in initial public offering

-

-

-

-

-

31,334

-

Costs paid in connection with public offering

-

-

2,944

3,832

-

3,159

-

Repurchase of common stock

-

-

0

-

-

-

-

Proceeds from sales of common stock in private placement

-

-

-

999

30,999

23,706

1,850

Costs paid in connection with private placements

-

-

-

-

2,466

280

-

Proceeds from exercise of common stock warrants

-

-

9,356

23,392

-

-

-

Proceeds from exercise of stock options

524

655

1,130

76

-

-

-

Proceeds from notes payable

-

-

-

-

10,000

1,882

-

Costs paid in connection with notes payable

-

-

-

-

195

-

-

Repayments of notes payable

-

4,000

4,938

1,570

-

1,882

-

Net cash provided by financing activities

524

-3,344

47,166

-

-

-

-

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

-28,822

24,203

-56,928

-

-

-

-

Deferred public offering costs included in accounts payable or in accrued expenses and other current liabilities

-

-

-

-

-

-

433

Supplemental disclosure of cash flow information
Cash paid for interest

-

92

436

-

-

-

-

Beneficial conversion feature--convertible debt

-

-

-

-

-

-

1,973

Cash paid for interest

-

-

-

691

616

15

-

Reconciliation of the Condensed Consolidated Statements of Cash Flows to the Condensed Consolidated Balance Sheets
Net (decrease) increase in cash and cash equivalents

-

-

-

68,696

-4,261

16,727

1,618

Net cash (used in) provided by financing activities

-

-

-

76,566

38,337

51,600

3,781

Common stock issued as consideration for business combination

-

-

-

-

-

16,541

18,943

Accrued expenses and other

-

-

-

-

-

321

334

ProteoSys milestone payable

-

-

-

-

-

681

-

Deferred tax liability

-

-

-

-

-

5,970

7,588

Convertible promissory notes

-

-

-

-

-

-

680

Derivative liability

-

-

-

-

-

-

3

Prepaid expenses

-

-

-

-

-

42

-

Equipment

-

-

-

-

-

28

-

In-process research and development

-

-

-

-

-

15,200

19,000

Goodwill

-

-

-

-

-

7,076

7,918

Cash acquired in business merger

-

-

-

-

-

1,167

631

Conversion of debt and interest to common stock

-

-

-

-

-

2,112

-