Ocular therapeutix, inc. (OCUL)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14
Cash flows from operating activities:
Net loss

86,372

59,978

63,386

-44,703

-

-

Net loss

-

-

-

-

-39,748

-28,648

Adjustments to reconcile net loss to net cash used in operating activities
Stock-based compensation expense

8,759

7,483

7,321

5,956

4,640

2,644

Licensing and consultant fees paid in common stock

-

-

-

-

-

2,364

Non-cash interest expense

3,683

397

408

371

166

103

Change in fair value of derivative liability

4,310

-

-

-

-

-

Depreciation and amortization expense

2,530

2,286

1,625

881

754

547

Revaluation of preferred stock warrants

-

-

-

-

-

380

Loss on extinguishment of debt

-

-

-

-

-

-57

(Gain)/loss on disposal of property and equipment

-7

-

5

-1,269

3

-4

Purchase of premium on marketable securities

-

-

3

37

338

133

Amortization of premium on marketable securities

-

-

17

186

283

24

Changes in operating assets and liabilities:
Accounts receivable from related party

-

-

-

-

-

-19

Accounts receivable

2,347

-25

-24

57

-136

79

Prepaid expenses and other current assets

518

260

-45

-924

53

36

Inventory

737

95

9

-21

1

133

Operating lease assets

-733

-

-

-

-

-

Accounts payable

124

-796

932

-159

348

507

Accrued expenses and deferred rent

1,714

1,711

2,558

1,389

219

1,946

Operating lease liabilities

-844

-

-

-

-

-

Deferred revenue

-

-

-

-42

-

-

Deferred revenue

-

-

-

-

-146

-62

Net cash used in operating activities

-77,578

-49,227

-50,473

-34,001

-33,743

-

Net cash used in operating activities

-

-

-

-

-

-20,496

Cash flows from investing activities:
Purchases of property and equipment

2,238

1,889

8,252

1,919

1,778

1,260

Proceeds from sale of property and equipment

-

-

5

2

7

-

Change in restricted cash

-

-

-

-

-60

-

Purchases of marketable securities

-

-

3,000

41,699

91,684

37,326

Proceeds from maturities of marketable securities

-

-

38,200

80,684

54,826

-

Net cash used in investing activities

-2,238

-1,889

26,953

37,068

-38,569

-

Net cash provided by investing activities

-

-

-

-

-

-38,586

Cash flows from financing activities:
Proceeds from issuance of notes payable

-

12,032

3,700

-

1,897

14,877

Proceeds from issuance of 2026 convertible notes, net of issuance costs

37,275

-

-

-

-

-

Proceeds from exercise of stock options

78

397

685

199

207

35

Proceeds from issuance of common stock pursuant to employee stock purchase plan

451

297

276

278

249

64

Proceeds from issuance of common stock upon public offering, net

37,537

61,571

29,238

627

65,612

69,518

Payments of offering costs

-

-

-

-

-

3,018

Payments of insurance costs financed by a third party

-

-

591

519

762

233

Repayment of notes payable

-

5,657

1,300

-

1,500

2,273

Net cash provided by financing activities

75,341

68,640

32,008

585

65,703

-

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

-4,475

17,524

8,488

3,652

-

-

Net cash provided by (used in) financing activities

-

-

-

-

-

78,970

Net increase in cash and cash equivalents

-

-

-

-

-6,609

19,888

Supplemental disclosure of cash flow information:
Cash paid for interest

2,298

1,515

1,461

1,301

1,251

-

Cash paid for interest

-

-

-

-

-

844

Supplemental disclosure of non-cash investing and financing activities:
Additional right of use asset and related lease liability

2,044

-

-

-

-

-

Accretion of redeemable convertible preferred stock to redemption value

-

-

-

-

-

11

Conversion of redeemable convertible preferred stock to common stock

-

-

-

-

-

74,354

Conversion of warrants for redeemable convertible preferred stock to warrants for common stock

-

-

-

-

-

960

Additions to property and equipment included in accounts payable and accrued expenses at balance sheet dates

214

155

538

451

293

169

Derivative liability in connection with issuance of 2026 convertible notes

16,434

-

-

-

-

-

Insurance premium financed by a third party

-

-

-

722

706

623

Public offering costs included in accounts payable and accrued expenses at balance sheet dates

-

42

108

-

-

-

Initial public offering costs included in accounts payable

-

-

-

-

-

95