Replimune group, inc. (REPL)
CashFlow / Quarterly
Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18
Cash flows from operating activities:
Net loss

-16,189

-11,139

-9,508

55,012

-7,673

-6,461

-10,044

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

2,344

1,781

1,810

907

880

718

225

Depreciation and amortization

107

42

42

42

37

36

33

Change in fair value of warrant liability

-

-

-

0

0

2

5,450

Net amortization of premiums and discounts on short-term investments

169

294

436

544

627

423

121

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

943

620

621

595

-684

-94

438

Prepaid expenses and other current assets

-608

1,281

847

212

-445

814

220

Operating lease, right-of-use-asset

-171

-165

-85

-

-

-

-

Long term prepaid rent

1,618

5,538

6,895

-

-

-

-

Accounts payable

-1,685

-4,664

3,764

641

-671

409

-259

Accrued expenses and other current liabilities

1,112

1,554

-885

475

650

62

-1,479

Operating lease liabilities

-159

-53

-91

-

-

-

-

Deferred rent

-

-

-

-144

132

-6

-6

Net cash used in operating activities

-15,735

-19,973

-13,582

-6,033

-6,103

-6,383

-6,859

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

4,056

784

362

1,848

633

3

116

Purchase of short-term investments

88,983

12,142

18,486

55,307

23,774

100,106

10,744

Proceed from sales and maturities of short-term investments

27,830

38,250

45,659

67,629

28,208

15,000

15,750

Net cash provided by (used in) investing activities

-65,209

25,324

26,811

10,474

3,801

-85,109

4,890

Cash flows from financing activities:
Payment of issuance costs

-

-

-

0

0

1,962

195

Exercise of stock options

357

105

18

-

-

-

-

Net cash provided by financing activities

90,364

9,750

18

41

153

101,391

-195

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

284

-167

-137

170

-81

-197

-731

Net increase in cash, cash equivalents and restricted cash

9,704

14,934

13,110

4,652

-2,230

9,702

-2,895

Supplemental disclosure of non-cash investing and financing activities:
Net unrealized gain on short term investments

-

-

65

-

-

-

-

Deferred offering costs included in accounts payable

-

-

-

-

-

-

1,149

Purchases of property and equipment included in accounts payable

-

-

-

-

-

-

21

Lease assets obtained in exchange for new operating lease liabilities

0

4,363

789

-

-

-

-