Replimune group, inc. (REPL)
CashFlow / Yearly
Mar'19Mar'18Mar'17
Cash flows from operating activities:
Net loss

30,834

19,702

7,704

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

2,730

812

208

Depreciation and amortization

148

109

122

Change in fair value of warrant liability

5,452

972

150

Stock options in exchange for consulting services

-

26

-

Net amortization of premiums and discounts on short-term investments

1,715

123

-

Non-cash rent expense

93

-

-

Changes in operating assets and liabilities:
Research and development incentives receivable

255

767

1,210

Prepaid expenses and other current assets

801

305

325

Accounts payable

120

1,596

203

Accrued expenses and other current liabilities

-292

1,393

1,406

Deferred rent

-24

-25

73

Net cash used in operating activities

-25,378

-16,014

-7,077

Cash flows from investing activities:
Purchases of property, plant and equipment

2,600

136

238

Purchase of short-term investments

189,931

52,463

-

Proceed from sales and maturities of short-term investments

126,587

8,553

-

Net cash provided by (used in) investing activities

-65,944

-44,046

-238

Cash flows from financing activities:
Payment of issuance costs

2,157

-

-

Exercise of stock options

206

-

-

Proceeds from issuance of common stock in initial public offering, net of underwriting fees and discounts

103,341

-

-

Net cash provided by financing activities

101,390

54,752

15,000

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

-839

2,297

-1,419

Net increase in cash, cash equivalents and restricted cash

9,229

-3,011

6,266

Supplemental disclosure of non-cash investing and financing activities:
Conversion of convertible preferred stock warrants into common stock warrants

86,361

-

-

Conversion of convertible preferred stock into common stock

7,094

-

-

Net unrealized gain on short-term investments

80

-65

-

Purchases of property and equipment included in accounts payable

5,047

-

-

Amounts capitalized under build-to-suit lease transaction

4,292

-

-

Series B convertible Preferred Stock
Payment of issuance costs

-

198

-

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

-

54,752

-

Series A convertible Preferred Stock
Proceeds from issuance of convertible preferred stock, net of issuance costs

-

-

15,000