Sophiris bio inc. (SPHS)
CashFlow / Yearly
Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12
Cash flows used in operating activities
Net loss

-6,778

-8,628

-11,164

-14,197

-30,712

-11,149

-21,194

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

860

1,712

425

776

2,091

1,174

676

Accretion of debt discount

149

44

81

137

188

380

509

Amortization of intangible assets

-

-

-

-

-

-

149

Amortization of promissory note issuance costs

56

17

-

0

38

108

155

Depreciation of property and equipment

2

4

12

20

47

84

82

Amortization of premium/discount on securities available-for-sale

51

-116

-20

-5

-39

-9

-

Impairment loss

-

-

-

-

-

-

176

Change in fair value warrant liability

-8,690

-3,307

330

0

-49

-689

-

Noncash portion of loss on early extinguishment of debt

-

-

159

0

0

-

-

Payment of original issue discount

-

-

124

0

0

-

-

Foreign exchange transaction loss

-8

-6

-

-6

-1

-229

148

Other

-

-

-

-

-3

-2

-

Changes in operating assets and liabilities:
Other

-

-

-

-

-

-

1

Other receivables

-

-

-

-8

-33

-23

-172

Prepaid expenses and other current assets

-373

37

499

-

-

-

-

Prepaid expenses

-

-

-

-2,358

-734

3,112

162

Other long-term assets

-

-

-

-

-

-25

15

Accounts payable

963

374

-446

-1,728

1,171

-305

-1,006

Accrued expenses

-349

-269

1,195

-1,742

186

15

1,769

Net cash used in operating activities

-13,457

-9,968

-10,329

-14,357

-

-

-

Net cash used in operating activities

-

-

-

-

-26,230

-13,206

-18,836

Cash flows (used in) provided by investing activities
Purchases of property and equipment

4

3

-

0

9

3

26

Proceeds from the disposal of property and equipment

-

-

-

-

-

1

-

Maturities of securities available-for-sale

11,887

22,161

2,750

26,169

43,201

0

-

Purchases of securities available-for-sale

3,616

15,835

16,471

10,103

28,501

33,320

-

Net cash (used in) provided by investing activities

8,267

6,323

-13,721

16,066

14,691

-33,322

-26

Cash flows provided by financing activities
Proceeds from the issuance of common shares, pre-funded warrants and common share purchase warrants, net of paid issuance costs

102

-

33,534

785

1,891

-

-

Proceeds from the exercise of warrants

-

-

2,486

0

0

-

-

Proceeds from exercise of stock options

-

2

92

0

0

-

-

Issuance of common shares under stock purchase agreement, net of issuance cost

-

-

-

-

-

0

8,285

Issuance of common shares from public offering, net of issuance cost

-

-

-

-

-

57,253

-211

Payment of offering costs related to the establishment of the Controlled Equity Sales Agreement

-

-

-

-

53

0

-

Proceeds from the issuance of the Silicon Valley Bank promissory note, net of issuance costs

-

6,930

-

0

2,362

0

-

Principal payments on note payable

-

-

5,141

735

3,361

5,524

3,190

Net cash provided by financing activities

102

6,932

30,971

50

839

51,729

4,884

Effect of exchange rate changes on cash and cash equivalents

-1

-

-2

-1

-16

-83

289

Net decrease in cash and cash equivalents

-5,089

3,287

6,919

1,758

-10,716

5,118

-13,689

Cash paid for interest

479

105

334

559

495

884

1,350

Cash paid for taxes

-

-

-

-

-

500

-

Supplemental disclosures of non-cash investing and financing activities:
Valuation of warrant liability upon issuance of purchase warrants

-

-

18,747

0

0

1,572

-

Reclassification of fair value of warrant liability to equity as a result of the amendment of the underlying common share purchase warrants

-

-

-

-

834

-

-

Value of warrants issued in connection with the Silicon Valley Bank promissory note

-

185

-

0

124

0

-

Valuation of exercised warrants reclassified from warrant liability to contributed surplus

-

-

5,681

0

0

0

-

Change in the fair value of stock-based compensation liability recorded to contributed surplus

-

-57

-111

146

-180

39

-

Unrealized loss on securities available-for sale

3

2

-

-

-

-

-

Unpaid issuance costs included in accounts payable

102

-

-

-

-

-

-

Unrealized loss on securities available-for sale

-

-

-

0

-1

1

-

Deferred financing cost incurred but not yet paid

-

-

-

-

-

53

725