Optinose, inc. (OPTN)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15
Operating activities:
Net loss

-110,053

-106,658

-48,902

22,613

-28,314

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

1,108

539

166

83

75

Stock-based compensation

9,860

8,543

5,096

599

588

Amortization of debt discount and issuance costs

658

404

198

776

195

Loss on extinguishment of debt

-7,155

0

-

-

-

Loss on sale of equipment

-

-

-

0

0

Changes in operating assets and liabilities:
Accounts receivable

11,333

2,310

0

-

-

Grants and other receivables

-68

196

-337

-65

-144

Prepaid expenses and other assets

26

762

-2,358

3,888

-1,504

Inventory

-3,759

4,698

2,013

0

0

Accounts payable

-3,856

3,171

392

-130

450

Accrued expenses and other liabilities

11,845

10,150

6,688

-1,097

-3,814

Accrued interest

-

-

-

2,740

669

Deferred other income

-

-

-

-41

-211

Cash used in operating activities

-90,815

-91,817

-35,680

21,720

-28,714

Investing activities:
Purchases of property and equipment

557

1,690

2,406

215

80

Cash used in investing activities

-557

-1,690

-2,406

-215

-80

Financing activities:
Proceeds from the sale of common stock units in connection with initial public offering

-

-

-

0

0

Proceeds from issuance of convertible notes payable, net

-

-

-

0

14,285

Proceeds from long-term debt

1,008

739

75,000

0

0

Cash paid for financing costs

5,776

6,547

13,433

0

162

Proceeds from the sale of common stock

41,438

63,969

36,712

-

-

Proceeds from long-term debt

77,596

0

138,000

-

-

Proceeds from issuance of common stock under employee stock purchase plan

2,404

0

0

-

-

Proceeds from the exercise of stock options

1,038

1,488

134

55

0

Payment of withholdings on shares withheld for income taxes

0

70

288

0

0

Repayment of Athyrium debt facility

80,179

0

-

-

-

Cash provided by financing activities

37,529

59,579

236,125

55

19,123

Effects of exchange rate changes on cash and cash equivalents

-3

64

-

-

-

Effects of exchange rate changes on cash and cash equivalents

-

-

-11

39

-14

Net decrease in cash, cash equivalents and restricted cash

-53,846

-33,864

-

-

-

Net (decrease) increase in cash and cash equivalents

-

-

198,028

21,599

-9,685

Supplemental disclosure of noncash activities:
Cash paid for interest

8,785

8,253

0

-

-

Supplemental disclosure of noncash activities:
Fixed asset purchases within accounts payable and accrued expenses

38

146

-

-

-

Fixed asset additions acquired through tenant allowance

0

361

-

-

-

Fixed asset purchases within accounts payable and accrued expenses

483

0

0

0

0

Recognition of initial right-of-use assets

2,483

0

0

-

-

Recognition of initial lease liabilities

2,959

0

2,454

-

-

Conversion of convertible notes payable and accrued interest into Series C-2 preferred stock

-

-

237,259

0

0

Redeemable Convertible Preferred Stock, Series C, C1, C2, and D
Deemed dividend

-

-

11,969

-

-

Redeemable Convertible Preferred Stock, Series C, C1, D
Deemed dividend

-

-

1,096

-

-

Redeemable Convertible Preferred Stock, Series C2
Conversion of convertible notes payable and accrued interest into Series C-2 preferred stock

-

-

19,527

-

-