Synlogic, inc. (SYBX)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13
Cash flows from operating activities:
Net loss

-51,373

-48,435

-40,377

-

-

-

-

Net loss

-

-

-

-20,954

-24,983

-15,834

-6,436

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

2,702

2,421

2,310

692

-

-

-

Loss on disposal of property and equipment

-

-8

-5

-4

-

-

-

Loss on disposal of assets

-

-

-

-

0

0

-

Restructuring charges

-

-

-

-

0

0

-

Depreciation and amortization

-

-

-

-

54

35

36

Equity-based compensation expense

4,134

4,317

2,652

369

985

408

163

Common shares issued for license acquisition

-

-

1,750

-

0

4

-

Accretion/amortization of investment securities

1,282

1,401

6

-

0

0

-

Reduction in carrying amount of operating lease right-of-use asset

1,370

-

-

-

-

-

-

Change in fair value of option liability

-

-

-

-

-

-

339

Changes in operating assets and liabilities:
Prepaid expenses and other current assets

12,263

45

87

1,341

-

-

-

Prepaid research and development, net of current portion

-16,381

-

-

-

-

-

-

Other assets

-

-168

-192

84

-

-

-

Accounts payable and accrued expenses

-935

-257

4,071

1,329

-

-

-

Deferred revenue

276

-520

-444

-

-

-

-

Deferred revenue

-

-

-

-444

-

-

-

Deferred rent

-

1,274

-1,121

21

-

-

-

Operating lease liabilities

-1,716

-

-

-

-

-

-

Grant reimbursement and other receivables

-

-

-

-

-119

-40

-121

Prepaid expenses and other current assets

-

-

-

-

650

99

-2

Deferred offering costs

-

-

-

-

0

-105

197

Other noncurrent assets

-

-

-

-

0

-17

17

Accounts payable

-

-

-

-

2,816

189

-132

Accrued expenses

-

-

-

-

524

1,165

303

Net cash used in operating activities

-75,468

-42,470

-31,055

-

-21,135

-13,970

-

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

-

-

-

-20,408

-

-

-6,496

Net assets acquired in reverse merger, net of transaction costs

-

-

-40,433

-

-

-

-

Purchases of marketable securities

145,418

172,887

51,438

-

-

-

-

Purchases of marketable securities

-

-

-

-

0

0

-

Proceeds from maturity of marketable securities

157,465

91,340

22,850

-

0

0

-

Changes in restricted cash

-

-

-

-

0

0

-

Proceeds from sale of property and equipment

-

-

11

8

-

-

-

Purchases of property and equipment

1,251

5,654

2,578

1,841

251

102

7

Net cash provided by investing activities

10,796

-87,201

9,278

-

-

-

-

Cash flows from financing activities:
Payments on finance lease obligations

266

427

-

-

-

-

-

Net cash used in investing activities

-

-

-

-1,833

-251

-102

-7

Payments on capital lease obligations

-

-

408

80

-

-

-

Net cash provided by financing activities

-

-

-

30,648

-

-

16,419

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

-

-

-

8,407

-

-

-

Proceeds from exercise of stock options

-

244

5

-

67

209

1

Proceeds from sale of common stock, net of issuance costs

56,996

82,666

-

-

60,280

0

-

Proceeds from sale of pre-funded warrants, net of issuance costs

22,874

-

-

-

-

-

-

Proceeds from sale of convertible preferred stock, net of issuance costs

-

-

40,433

-

41,433

0

16,418

Proceeds from sale of preferred units, net of issuance costs

-

-

26,648

30,728

-

-

-

Net cash used in financing activities

79,604

82,483

66,678

-

101,780

209

-

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

14,932

-47,188

44,901

-

-

-

-

Landlord funded allowance for tenant improvements

-

1,654

4,961

1,295

-

-

-

Property and equipment purchases included in accounts payable and accrued expenses

-369

169

-

-

-

-

-

Assets acquired under operating lease obligation

2,714

-

-

-

-

-

-

Property and equipment purchases included in accounts payable and accrued expenses

-

-

147

41

-

-

-

Cash paid for interest

21

43

35

-

-

-

-

Cash paid for interest

-

-

-

8

-

-

-

Purchase under capital lease

-

12

918

367

-

-

-

Prior period adjustment related to the adoption of ASU 2016-09

-

-

29

-

-

-

-

Net increase (decrease) in cash and cash equivalents

-

-

-

-

80,394

-13,863

9,916

Conversion of preferred stock to common stock

-

-

-

-

100,938

0

-