Stemline therapeutics inc (STML)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14
Cash flows from operating activities
Net loss

-70,703

-76,817

-85,772

-91,927

-94,014

-85,024

-80,138

-75,150

-71,679

-67,828

-56,088

-49,955

-43,820

-38,303

-38,473

-37,783

-38,614

-37,243

-33,996

-31,648

-27,507

-28,829

0

0

0

Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization expense

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation

-

-

-

-

-

-

-

0

25

-

3

3

42

80

118

155

154

153

153

153

153

153

0

0

0

Stock-based compensation expense

23,429

26,175

26,214

23,848

18,942

13,942

11,122

10,301

9,065

8,618

7,942

8,411

7,881

7,431

6,344

5,378

5,230

5,162

5,610

5,147

4,635

4,436

0

0

0

Stock award - in-licensing

-

500

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Employee Stock Purchase Plan compensation expense

297

266

220

129

90

84

71

68

69

68

68

69

69

73

0

0

0

-

-

-

-

-

-

-

-

Accretion of premium paid on marketable securities

-1,000

-995

-698

-521

-189

-96

-34

52

104

140

172

189

221

221

286

300

299

277

0

0

0

-

-

-

-

Non-cash lease expense

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Unrealized foreign exchange loss

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net loss on sale of marketable securities

-

-2

-7

-7

-7

-7

0

0

0

-

-

-

-

-

-

-

-

1

0

0

0

-

-

-

-

Changes in operating assets and liabilities:
Accounts receivable, net

6,243

15,103

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Inventories, net

313

946

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other assets

0

-

-

-

-

-

-

-

-

-

-

-

-

212

0

0

0

-

-

-

-

-

-

-

-

Prepaid expenses and other current assets

1,157

1,506

550

1,374

2,023

2,483

1,397

1,750

581

178

74

-264

-970

-361

-347

-1,488

-288

-984

134

563

172

1,343

0

0

0

Operating right-of-use assets

-

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts payable and accrued expenses

-3,584

797

4,174

7,570

5,924

1,410

2,873

4,655

6,953

10,457

6,429

5,816

4,833

651

1,928

2,684

4,714

4,981

2,393

1,611

-1,663

-539

0

0

0

Operating lease liabilities

-3,153

-1,013

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Deferred grant income

-

-

-

-

-

-

-

-

-

-898

-1,197

-1,197

-635

-541

-447

-119

-75

8

393

292

-85

-35

0

0

0

Other liabilities

111

-6

-21

-116

-138

-41

-48

-58

-51

-45

-38

67

124

110

0

0

0

-

-

-

-

-

-

-

-

Net cash used in operating activities

-59,326

-67,689

-74,935

-80,454

-77,233

-72,181

-67,464

-62,107

-56,657

-49,618

-42,671

-36,258

-30,277

-30,092

-29,896

-28,020

-28,139

-25,589

-25,326

-24,810

-24,185

-25,713

0

0

0

Cash flows from investing activities
Purchase of fixed assets

2

62

0

0

0

-

-

-

-

-

-

-

-

7

0

0

0

-

-

-

-

-

-

-

-

Purchase of short and long-term investments

147,432

218,884

185,061

98,975

100,012

63,201

64,246

62,288

103,327

61,893

59,667

66,219

26,889

26,464

39,675

46,056

88,069

105,565

88,084

73,633

25,376

16,246

0

0

0

Sale and maturities of short and long-term investments

127,125

119,755

105,550

92,970

90,989

74,111

67,016

66,692

60,810

57,584

55,006

49,693

61,077

53,148

56,849

72,415

55,773

54,662

0

0

0

-

-

-

-

Net cash provided by (used in) investing activities

-20,309

-99,191

-79,603

-6,191

-9,210

10,796

2,633

4,300

-42,645

-4,437

-4,746

-16,551

34,183

26,676

17,146

26,332

-32,318

-50,922

-46,371

-46,944

57

6,384

0

0

0

Cash flows from financing activities
Proceeds from issuance of common stock from follow-on public offering, net

-

168,444

168,349

86,158

94,476

63,908

64,003

63,968

55,650

48,242

0

0

0

-

-

-

-

64,106

0

0

0

-

-

-

-

Proceeds from issuance of common stock from ESPP

502

414

350

205

247

194

172

170

169

150

153

139

95

91

0

0

0

-

-

-

-

-

-

-

-

Proceeds from exercise of stock options

2,149

2,140

1,542

343

509

1,583

0

0

0

-

-

-

-

-

-

-

-

725

388

420

453

135

0

0

0

Proceeds from exercise of warrants

-

-

-

-

-

352

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by financing activities

84,878

170,999

170,239

86,702

95,227

66,033

66,243

66,166

57,404

48,534

48,555

48,590

48,601

355

591

524

447

64,880

64,494

64,527

64,559

135

0

0

0

Effect of exchange rate changes on cash and cash equivalents

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net increase in cash and cash equivalents

5,216

4,118

15,700

56

8,783

4,648

1,412

8,359

-41,898

-5,520

1,137

-4,219

52,507

-3,060

-12,158

-1,164

-60,009

-11,631

-7,202

-7,227

40,431

-19,193

0

0

0