Translate bio, inc. (TBIO)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
Cash flows from operating activities:
Net loss

-94,377

-113,293

-88,294

-109,713

-109,384

-97,395

0

0

0

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

5,058

4,732

3,869

3,354

3,330

2,841

0

0

0

Stock-based compensation expense

12,547

11,334

10,048

8,584

7,909

7,333

0

0

0

Change in fair value of contingent consideration

-21,141

13

-17,812

28,851

31,814

25,020

0

0

0

Deferred income tax benefit

-

-486

-925

-3,449

-4,948

-5,565

0

0

0

Accretion of discount on short-term investments

-

-

-

-

-

-

-

0

0

Changes in operating assets and liabilities:
Collaboration receivables

0

-

-

-

0

-

-

-

-

Prepaid expenses and other assets

8,607

8,495

4,529

603

-348

1,346

0

0

0

Right-of-use assets

-501

-484

0

0

0

-

-

-

-

Accounts payable

1,431

9,928

511

-2,281

-1,921

658

0

0

0

Accrued expenses

912

257

3,121

2,605

3,604

2,271

0

0

0

Deferred rent

-

-

-

-

-

470

0

0

0

Lease liability

-411

-375

0

0

0

-

-

-

-

Deferred revenue

-1,636

-1,057

0

0

0

-

-

-

-

Net cash used in operating activities

-92,078

-82,162

-78,144

-29,997

-26,731

-22,133

0

0

0

Cash flows from investing activities:
Purchases of investments

0

-

-

-

-

136,694

0

0

0

Sales and maturities of investments

204,711

159,622

158,297

98,822

76,971

57,984

0

0

0

Purchases of property and equipment

4,823

3,537

3,254

3,616

4,713

6,580

0

0

0

Net cash provided by investing activities

-1,792

-18,186

8,506

-73,926

-58,436

-85,290

0

0

0

Cash flows from financing activities:
Payments of public offering costs

0

-

-

-

-

-

-

-

-

Payments of initial public offering costs

-

-

-

-

-

4,102

0

0

0

Proceeds from option exercises

747

1,512

0

0

0

-

-

-

-

Net cash provided by financing activities

128,832

129,654

129,629

161,316

115,859

113,623

0

0

0

Net increase in cash, cash equivalents and restricted cash

34,962

29,306

59,991

57,393

30,692

6,200

0

0

0

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

1,858

1,189

-312

-381

-572

49

0

0

0

Deferred offering costs included in accounts payable and accrued expenses

0

-

-

-

-

-

0

0

0

Accretion of redeemable convertible preferred stock to redemption value

-

-

-

-

-

644

0

0

0