Translate bio, inc. (TBIO)
CashFlow / Yearly
Dec'19Dec'18Dec'17
Cash flows from operating activities:
Net loss

-113,293

-97,395

-66,443

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

4,732

2,841

1,585

Stock-based compensation expense

11,334

7,333

3,680

Impairment of intangible asset

18,559

-

-

Change in fair value of contingent consideration

13

25,020

17,914

Deferred income tax benefit

-486

-5,565

-12,481

Accretion of discount on short-term investments

-

-

72

Changes in operating assets and liabilities:
Collaboration receivables

-3,763

-833

-

Prepaid expenses and other assets

8,495

1,346

2,262

Right-of-use assets

-484

-

-

Accounts payable

9,928

658

4,025

Accrued expenses

257

2,271

2,312

Deferred rent

-

470

954

Lease liability

-375

-

-

Deferred revenue

-1,057

44,413

-

Net cash used in operating activities

-82,162

-22,133

-50,788

Cash flows from investing activities:
Purchases of investments

174,271

136,694

70,767

Sales and maturities of investments

159,622

57,984

73,840

Purchases of property and equipment

3,537

6,580

2,769

Net cash provided by investing activities

-18,186

-85,290

304

Cash flows from financing activities:
Proceeds from public offering, net of underwriting discounts and commissions

84,600

-

-

Payments of public offering costs

589

-

-

Proceeds from private placement, net of placement agent fees

44,608

-

-

Payments of private placement offering costs

477

-

-

Proceeds from issuance of Series C redeemable convertible preferred stock, net of issuance costs

-

-

41,900

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

-

117,447

-

Payments of initial public offering costs

-

4,102

153

Proceeds from option exercises

1,512

278

-

Net cash provided by financing activities

129,654

113,623

41,747

Net increase in cash, cash equivalents and restricted cash

29,306

6,200

-8,737

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

1,189

49

687

Issuance of common stock in connection with a former employee letter agreement (Note 10)

847

-

-

Deferred offering costs included in accounts payable and accrued expenses

-

-

358

Issuance of common stock as settlement of contingent consideration liability

-

2,387

-

Accretion of redeemable convertible preferred stock to redemption value

-

644

719