Intellia therapeutics, inc. (NTLA)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss

-99,533

-85,343

-67,543

-31,634

-12,397

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

5,600

4,500

3,000

1,104

328

Loss on disposal of property and equipment

-1

-75

-166

-13

-9

Equity-based compensation

15,091

17,046

15,322

6,715

1,308

Accretion of investment discounts

3,725

676

-

-

-

Changes in operating assets and liabilities:
Accounts receivable

-2,927

-2,924

4,017

5,454

1,012

Prepaid expenses and other current assets

1,763

-310

1,893

979

525

Operating right-of-use assets

-5,728

-

-

-

-

Other assets

-153

-1,022

-902

6,435

76

Accounts payable

1,880

232

-488

1,784

335

Accrued expenses

2,310

2,780

2,394

3,050

805

Deferred revenue

-27,122

-3,936

-12,988

67,975

9,312

Operating lease liabilities

-4,774

-

-

-

-

Other long-term liabilities

-

-155

-125

-30

150

Net cash used in operating activities

-103,240

-61,257

-65,276

36,109

-1,763

Purchases of property and equipment

6,794

6,358

10,091

6,165

2,554

Proceeds from sale of property and equipment

-

131

-

-

-

Purchases of marketable securities

297,030

254,555

-

-

-

Maturities of marketable securities

329,000

-

-

-

-

Net cash provided by investing activities

25,176

-260,782

-10,091

-6,165

-2,554

Proceeds from sale of Class A-1 and A-2 preferred units and Series B preferred stock

-

-

-

-

74,661

Payments to acquire in-process research and development

-

-

-

600

1,100

Payment of preferred unit and preferred stock issuance costs

-

-

-

100

2,671

Proceeds from common stock offerings, net of offering costs

72,256

28,547

141,000

170,507

-

Proceeds from options exercised

3,086

10,652

1,156

2

-

Issuance of shares through employee stock purchase plan

1,092

1,018

825

259

-

Payment of common stock offering costs

-

-

-

2,764

602

Net cash provided by financing activities

76,434

40,217

142,981

167,304

70,288

Net increase (decrease) in cash and cash equivalents

-1,630

-281,822

67,614

197,248

65,971

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Purchases of property and equipment unpaid at period end

800

1,071

805

3,090

219

Right-of-use assets acquired under operating leases

2,554

-

-

-

-

Acquisition of in-process research and development unpaid at period end

-

-

-

-

600

Financing costs incurred but unpaid at period end

-

-

-

-

970

Conversion of convertible preferred stock to common stock

-

-

-

88,557

-