Nextcure, inc. (NXTC)
Balance Sheet / Yearly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18
Assets
Current assets:
Cash and cash equivalents

28,907

34,091

9,935

192,689

125,549

135,173

Marketable securities

293,191

300,514

174,147

-

-

-

Restricted cash

1,706

1,706

1,289

873

5,000

460

Prepaid expenses and other current assets

2,860

3,684

3,777

2,959

1,049

152

Total current assets

326,664

339,995

189,148

196,521

131,637

135,785

Property and equipment, net

12,784

12,090

12,031

12,329

11,779

11,407

Other assets

4,024

4,083

3,945

4,200

2,010

436

Total assets

343,472

356,168

205,124

213,050

145,426

147,628

Liabilities, Preferred Stock and Stockholders’ Equity
Current liabilities:
Accounts payable

2,263

1,861

2,576

1,990

2,938

2,483

Accrued liabilities

4,059

4,871

2,582

2,171

1,846

2,411

Deferred rent, current portion

163

215

-

6

3

28

Term loan, current portion

1,667

1,667

1,250

833

278

387

Deferred revenue, current portion

-

6,428

6,199

6,524

5,240

4,989

Total current liabilities

8,152

15,042

12,607

11,524

10,305

10,298

Deferred rent, net of current portion

507

359

434

322

260

242

Term loan, net of current portion

3,056

3,333

3,750

4,167

4,722

73

Deferred revenue, net of current portion

-

15,950

17,684

18,442

20,628

21,736

Total liabilities

11,715

34,684

34,475

34,455

35,915

32,349

Redeemable preferred stock:
Total redeemable preferred stock

-

-

-

-

162,223

162,223

Stockholders’ equity
Common stock, par value of $0.001 per share; 100,000,000 shares authorized at March 31, 2020 and December 31, 2019, respectively. 27,516,402 and 27,499,260 shares issued and outstanding at March 31, 2020 and December 31, 2019, respectively

28

27

23

23

11

1

Additional paid-in capital

403,573

402,529

240,791

240,245

729

352

Accumulated other comprehensive loss

-543

-38

-58

-

-

-

Accumulated deficit

-71,301

-81,034

-70,107

-61,673

-53,452

-47,297

Total stockholders’ equity

331,757

321,484

170,649

178,595

-52,712

-46,944

Total liabilities, preferred stock and stockholders’ equity

343,472

356,168

205,124

213,050

145,426

147,628

Series A Preferred Stock
Total redeemable preferred stock

-

-

-

-

71,000

71,000

Series B Preferred Stock
Total redeemable preferred stock

-

-

-

-

91,223

91,223