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

18,176

26,692

31,370

30,834

0

0

0

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

6,842

5,378

4,315

2,730

0

0

0

Depreciation and amortization

233

163

157

148

0

0

0

Change in fair value of warrant liability

-

-

-

5,452

0

0

0

Net amortization of premiums and discounts on short-term investments

1,443

1,901

2,030

1,715

0

0

0

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

2,779

1,152

438

255

0

0

0

Prepaid expenses and other current assets

1,732

1,895

1,428

801

0

0

0

Operating lease, right-of-use-asset

0

0

0

-

-

-

-

Long term prepaid rent

0

0

0

-

-

-

-

Accounts payable

-1,944

-930

4,143

120

0

0

0

Accrued expenses and other current liabilities

2,256

1,794

302

-292

0

0

0

Operating lease liabilities

0

0

0

-

-

-

-

Deferred rent

-

-

-

-24

0

0

0

Net cash used in operating activities

-55,323

-45,691

-32,101

-25,378

0

0

0

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

7,050

3,627

2,846

2,600

0

0

0

Purchase of short-term investments

174,918

109,709

197,673

189,931

0

0

0

Proceed from sales and maturities of short-term investments

179,368

179,746

156,496

126,587

0

0

0

Net cash provided by (used in) investing activities

-2,600

66,410

-44,023

-65,944

0

0

0

Cash flows from financing activities:
Payment of issuance costs

-

-

-

2,157

0

0

0

Exercise of stock options

0

0

0

-

-

-

-

Net cash provided by financing activities

100,173

9,962

101,603

101,390

0

0

0

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

150

-215

-245

-839

0

0

0

Net increase in cash, cash equivalents and restricted cash

42,400

30,466

25,234

9,229

0

0

0

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

-

-

0

-

-

-

-

Deferred offering costs included in accounts payable

-

-

-

-

-

-

0

Purchases of property and equipment included in accounts payable

-

-

-

-

-

-

0

Lease assets obtained in exchange for new operating lease liabilities

0

0

0

-

-

-

-