Scynexis inc (SCYX)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13
Net loss

-

-

-

-29,989

-

-

-

Cash flows from operating activities:
Net loss

-53,710

-12,468

-25,060

-

-32,623

-4,234

-30,461

Adjustments to reconcile net loss to net cash used in operating activities:
Write off of deferred offering costs

-

-

-

111

0

0

-

Recovery of bad debt

-

-

-

-

-

-

10

Depreciation

111

53

41

26

447

1,238

1,329

Stock-based compensation expense

1,828

1,816

1,662

1,210

3,023

1,201

180

Accretion of investments discount

16

111

-124

-

-

-

-

Amortization of investment premium

-

-

-

315

0

0

-

Amortization of debt discount

-

-

400

100

-

-

-

Amortization of debt issuance costs and discount

1,171

428

-

-

0

755

3,485

Warrant liabilities fair value adjustment

4,497

-11,866

-2,729

1,906

0

0

7,886

Derivative fair value adjustment

-

-

-

-

0

10,080

-

Changes in deferred rent

-

-

-25

1

-108

-187

-53

Deferred offering write-off

0

230

0

-

-

-

-

Derivative liability fair value adjustment

1,567

0

-

-

-

-

-

Noncash operating lease expense for right-of-use asset

174

0

-

-

-

-

-

Non-cash component of impairment loss on classification of assets as held for sale

-

-

-

-

586

0

-

Beneficial conversion feature on convertible notes  related party

-

-

-

-

-

-

10,802

Gain on insurance recovery

-

-

-

-

0

165

0

Loss on disposal of Services Business

-

-

-

-

-73

0

988

Loss on extinguishment of debt

-1,045

0

-

-

0

-1,389

0

Changes in operating assets and liabilities:
Accounts receivable and unbilled services

-

-

-

-

-31

439

-1,366

Prepaid expenses, other assets, deferred costs, and other

-3,254

6,367

790

-172

633

490

102

Accounts payable, accrued expenses, and other

5,215

219

2,078

-309

1,066

1,575

-82

Accrued severance and retention cost obligations

-

-

-

-

2,639

0

-

Accrued severance and retention cost obligations

-

-

-

-2,639

-

-

-

Interest payable  related party

-

-

-

-

-

-

892

Deferred revenue

-121

-257

-257

-257

954

-35

1,449

Net cash used in operating activities

-38,119

-28,323

-24,556

-29,353

-24,545

-9,472

-

Maturities of investments

-

-

-

-

0

0

-

Proceeds from insurance recovery

-

-

-

-

0

216

0

Cash flows from investing activities:
Net cash used in operating activities

-

-

-

-

-

-

-4,307

Maturities of investments

65,740

84,874

68,819

12,300

-

-

-

Proceeds from sale of Services Business

-

-

-

500

2,549

0

988

Maturity of a security

-

-

-

300

0

0

-

Purchase of a security

-

-

-

-

300

0

-

Payment of security deposit

-

-

-

-

74

0

-

Purchases of property and equipment

0

565

2

27

589

704

431

Purchases of investments

39,500

85,112

78,437

35,545

0

0

-

Net cash (used in) provided by investing activities

26,240

-803

-9,620

-22,472

1,586

-488

-

Cash flows from financing activities:
Net cash (used in) provided by investing activities

-

-

-

-

-

-

557

Proceeds from common stock issued

46,337

31,657

10,287

28,077

41,400

62,000

0

Payments of offering costs and underwriting discounts and commissions

2,855

2,272

-

-

-

-

-

Payments of deferred offering costs and underwriting discounts and commissions

-

-

-

-

-

-

95

Repayment of debt

-

-

-

-

-

-

0

Payments of offering costs and underwriting discounts and commissions

-

-

333

1,996

3,805

6,875

542

Proceeds from common stock issuance under employee stock purchase plan

49

39

35

19

106

68

0

Proceeds from senior convertible notes

16,000

0

-

-

-

-

899

Proceeds from Loan Agreement

-

-

-

15,000

0

0

-

Payments of senior convertible notes issuance costs

1,253

0

-

604

0

0

-

Proceeds from sale of preferred stock

-

-

-

-

0

544

2,500

Payment of loan payable expected to be refinanced

15,973

0

-

-

0

15,000

-

Proceeds from exercise of stock warrants

-

-

-

-

0

55

0

Proceeds from exercise of stock options

-

-

-

-

0

9

5

Net cash provided by financing activities

42,305

29,424

9,989

40,496

37,701

40,801

-

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

30,426

298

-24,187

-

-

-

-

Net cash provided by financing activities

-

-

-

-

-

-

2,767

Net decrease in cash and cash equivalents

-

-

-

-11,329

14,742

30,841

-983

Supplemental cash flow information:
Cash paid for interest

850

1,618

1,455

-

-

-

-

Cash paid for interest

-

-

-

351

0

49

197

Cash received for interest

898

986

513

478

0

0

-

Noncash financing and investing activities:
Operating lease liabilities arising from obtaining right-of-use assets

3,365

0

-

-

-

-

-

Conversion of convertible notes into preferred stock

-

-

-

-

-

-

14,016

Beneficial conversion feature on sale of Series D-2 preferred stock

-

-

-

-

0

909

4,232

Beneficial conversion feature for antidilution adjustment

-

-

-

-

0

214

6,402

Adjustment of preferred stock to redemption value

-

-

-

-

0

510

5,714

Issuance of warrants allocated to debt discount

-

-

-

-

0

906

1,168

Deferred offering and issuance costs included in accounts payable and accrued expenses

-

-

-

-

-

-

1,233

Deemed contribution of a loan guarantee

-

-

-

-

-

-

3,930

Issuance of warrants with preferred stock

-

-

-

-

-

-

2,500

Equipment purchases in accounts payable and accrued expenses

-

-

-

-

0

34

15

Impairment of fixed asset

-

-

-

-

0

51

0

Deferred offering costs reclassified to additional-paid-in capital

36

84

31

79

3,388

4,126

0

Common stock issued for settlement of senior convertible notes

2,984

0

-

-

-

-

-

Warrant derivative liability reclassified to additional paid-in capital

-

-

-

-

0

2,701

-

Warrant derivative liability reclassified to additional paid-in capital

-

-

-

-

-

-

0

Conversion of convertible preferred stock to common stock

-

-

-

-

0

88,790

0

Proceeds from sale of Services Business held in escrow

-

-

-

-

500

0

-