Nextcure, inc. (NXTC)

CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
Cash flows from operating activities:
Net income (loss)

-17,849

-33,737

-29,672

-26,948

-23,958

-22,799

0

0

0

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

2,888

2,700

2,474

2,082

1,887

1,700

0

0

0

Stock-based compensation

2,511

1,886

1,444

1,010

622

263

0

0

0

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

2,752

4,255

3,590

2,720

878

19

0

0

0

Accounts payable

-675

-622

659

337

1,868

1,342

0

0

0

Accrued liabilities

2,213

2,460

1,708

1,372

380

847

0

0

0

Deferred rent

0

-

-

-

0

-

-

-

-

Deferred revenue

-25,868

-4,347

0

0

0

-

-

-

-

Net cash used in operating activities

-39,137

-35,623

-3,161

67

5,715

7,992

0

0

0

Cash flows from investing activities:
Maturities of marketable securities

0

-

-

-

-

-

-

-

-

Purchase of marketable securities

0

-

-

-

-

-

-

-

-

Purchase of property and equipment

3,881

3,371

4,461

4,277

3,533

3,063

0

0

0

Net cash provided by (used in) investing activities

-297,615

-303,923

-178,666

-4,277

-3,533

-3,063

0

0

0

Cash flows from financing activities:
Proceeds from issuances of common stock

152

119

0

0

0

-

-

-

-

Proceeds from the term loan

-

4,540

0

0

0

-

-

-

-

Deferred financing costs

-

-

-

-

0

-

-

-

-

Payments of the term loan

0

-

-

-

409

400

0

0

0

Net cash used in (provided by) financing activities

239,833

243,043

172,466

172,464

124,487

121,417

0

0

0

Net decrease in cash, cash equivalents and restricted cash

-96,919

-96,503

-9,361

168,254

126,669

126,346

0

0

0

Supplemental disclosures of cash flow information:
Cash paid for interest

203

191

144

93

41

25

0

0

0

Supplemental disclosures of noncash investing and financing activities:
Purchase of property and equipment included in accrued liabilities

154

73

0

0

0

-

-

-

-

Deferred financing costs included in accrued liabilities

-

1

0

0

0

-

-

-

-