Spero therapeutics, inc. (SPRO)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15
Cash flows from operating activities:
Net loss

-60,925

-41,662

-39,886

-32,641

-13,153

Adjustments to reconcile net loss to net cash used in operating activities:
Non-cash research and development expense

-

-

-

4,595

3,517

Depreciation and amortization

750

409

363

279

11

Non-cash lease cost

408

-

-

-

-

Loss on disposal of fixed assets

-184

-248

-

-

-

Gain on settlement of derivative liability

223

-

-

-

-

Change in fair value of derivative liabilities

-

-

1,541

580

-174

Share-based compensation

3,776

2,749

1,427

180

21

Realized (gain) loss on investments

1

-

-

-

-

Unrealized foreign currency transaction (gain) loss

18

-373

-83

-

-

Accretion of discount on marketable securities

750

671

-

-

-

Changes in operating assets and liabilities:
Other receivables

7,384

-635

707

294

10

Prepaid expenses and other current assets

-2,654

5,497

575

966

280

Tax incentive receivables

-299

-770

1,811

144

-

Other assets

2,912

1,192

-

-

-

Deposits

-

-

-

-53

-150

Accounts payable

564

84

2,349

-644

671

Accrued expenses and other current liabilities

13,610

3,575

1,315

2,322

409

Deferred rent

-

554

-128

-84

-

Other long-term liabilities

-52

-

-

-

-

Advance payments from collaborator

-

-

-

-929

-470

Net cash used in operating activities

-50,020

-39,625

-39,111

-28,959

-

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

-

-

-

-

-9,608

Purchases of marketable securities

88,993

130,175

-

-

-

Proceeds from maturities of marketable securities

118,837

49,455

-

-

-

Purchases of property and equipment

314

2,436

27

830

232

Net cash provided by (used in) investing activities

29,530

-83,156

-27

-830

-

Cash flows from financing activities:
Proceeds from equity offering

15,790

-

-

-

-

Payment of offering costs

-

-

3,574

-

-

Proceeds from stock option exercises

508

335

-

-

-

Proceeds from initial public offering of common stock, net of commissions and underwriting discounts

-

-

77,749

-

-

Net cash used in investing activities

-

-

-

-

-232

Changes in restricted cash

-

-

-

-

30

Cash payment for non-controlling interests

-

-

1,175

-

-

Net cash provided by financing activities

16,140

69,523

116,111

34,413

-

Net increase (decrease) in cash and cash equivalents

-4,350

-53,258

76,973

4,624

-

Net cash provided by financing activities

-

-

-

-

15,275

Net increase in cash and cash equivalents

-

-

-

-

5,435

Supplemental disclosure of non-cash investing and financing activities:
Purchases of property and equipment included in accounts payable and accrued expenses

-

54

-

-

728

Deferred offering costs included in accounts payable and accrued expenses

-

-

-

-

11

Conversion of bridge units into preferred units

-

-

8,500

-

8,000

Conversion of preferred stock to common stock

-

-

107,018

-

-

Settlement of derivative liabilities upon issuance of preferred units

-

-

944

-

888

Issuance of tranche rights with preferred units

-

-

-

909

2,401

Deemed contribution of capital

-

-

-

2,408

1,419

Settlement of derivative liability upon issuance of bridge units

-

-

-

305

-

Issuance of contingent prepayment option with bridge units

-

-

-

908

-

Cumulative dividends on redeemable convertible preferred shares

-

-

6,146

3,441

932

Accretion of redeemable convertible preferred units and stock to redemption value

-

-

632

969

34

Accretion of bridge units to redemption value

-

-

576

27

2,307

Issuance of additional shares of common stock to minority investors under anti-dilution rights

-

-

-

980

1,459

2018 Equity Offering [Member]
Proceeds from equity offering

-

70,500

-

-

-

Payment of offering costs

-

996

-

-

-

Series C Preferred Stock [Member]
Payment of offering costs

-

-

176

-

-

Proceeds from issuance of preferred units, net of issuance costs

-

-

43,111

-

-

2018 Registration Statement and At-the-Market Facility [Member]
Payment of offering costs

158

316

-

-

-

Bridge Units [Member]
Proceeds from issuance of bridge units

-

-

-

8,500

-

Series B Preferred Stock [Member]
Proceeds from issuance of preferred units, net of issuance costs

-

-

-

25,913

-