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

-77,187

-38,924

-36,957

-37,177

-14,858

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

8,353

6,919

4,241

2,130

99

Operating lease right-of-use asset amortization

1,792

-

-

-

-

Depreciation and amortization

703

527

406

317

247

Amortization of debt issuance costs and accretion of debt discount

29

-

-

-

-

Gain (loss) on disposal of property and equipment

-8

-

62

-34

-

Accretion of discount on marketable securities, net of premium amortization

594

-206

-687

-117

8

Change in deferred tax asset

-775

-658

-

-

-

Change in fair value associated with redeemable convertible preferred stock tranche liability

-

-

-

4,194

626

Change in fair value of redeemable convertible preferred stock warrant liability

-

-

-

525

-543

Changes in operating assets and liabilities:
Research and development tax incentive receivable

-1,411

236

-1,070

1,588

192

Receivable from collaboration partner - related party

2,168

2,771

1,816

-

-

Prepaid expenses and other assets

2,820

-1,117

333

1,804

1,532

Accounts payable

-3,000

4,430

91

-

-

Accounts payable

-

-

-

-115

898

Payable to collaboration partner - related party

201

1,061

-

-

-

Accrued expenses and other payables

1,098

1,911

4,793

3,395

878

Deferred revenue - related party

33,307

-23,529

31,752

-

-

Operating lease liability

1,885

-

-

-

-

Net cash used in operating activities

-41,527

-49,947

3,872

-29,972

-14,385

CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of marketable securities

166,936

71,060

39,546

-

-

Purchase of available-for-sale securities

-

-

-

73,169

7,865

Proceeds from maturities of marketable securities

114,193

73,759

56,035

14,188

-

Purchases of property and equipment

967

486

666

347

399

Net cash provided by investing activities

-53,710

2,213

15,823

-59,328

-8,264

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from at-the-market offering, net of issuance costs

34,492

1,508

-

-

-

Proceeds from issuance of long-term debt, net of issuance costs

9,765

-

-

-

-

Proceeds from issuance of common stock upon exercise of stock options and purchases under employee stock purchase plan

1,779

934

1,007

151

57

Proceeds from issuance of common stock and warrants in private placement, net of issuance costs

-

21,673

64,547

83,648

-

Proceeds from issuance of redeemable convertible preferred stock, net of issuance costs

-

-

-

22,508

17,362

Net cash provided by financing activities

46,036

24,115

65,554

106,307

17,419

Effect of exchange rate changes on cash, cash equivalents and restricted cash

-26

-177

146

22

-39

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

-49,227

-23,796

85,395

17,029

-5,269

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid for interest

70

-

-

-

-

Effect of exchange rate changes on cash and cash equivalents

-26

-177

146

22

-39

Net (decrease) increase in cash and cash equivalents

-49,227

-23,796

85,395

17,029

-5,269

SUPPLEMENTAL DISCLOSURES OF NON-CASH FINANCING AND INVESTING INFORMATION:
Purchases of property and equipment in accounts payable and accrued liabilities

100

24

-

21

-

Deferred offering costs in accounts payable and accrued liabilities

80

-

66

-

-

Fair value of common stock retired in exchange for issuance of common stock warrant

-

6,670

-

-

-

Acquisition of new equipment upon trade-in for existing equipment

-

-

185

-

-

Conversion of redeemable convertible preferred stock to common stock at closing of initial public offering

-

-

-

66,904

-

Settlement of fair value of redeemable convertible preferred stock liability

-

-

-

5,837

-

Reclassification of preferred stock warrant liability to equity

-

-

-

1,005

-

Accretion of redeemable convertible preferred stock

-

-

-

558

75

Tranche liability in connection with the Series C redeemable convertible preferred stock financing

-

-

-

-

1,017