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

-18,218

-76,333

-

-

-

-

-

Net loss

-

-

-84,979

-95,817

-82,177

-57,513

-18,497

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

498

1,060

311

215

194

107

17

Write-off of acquired in-process research & development

-

38,313

-

-

-

-

-

Loss on disposition of assets

-

-

-

-

-

-26

-

Stock-based compensation expense

3,399

16,139

13,349

10,923

10,699

4,641

215

Amortization of debt discount

-

-

-

-

-

-

121

Non-cash interest expense

-

-

-

-

-

-

-7

Remeasurement of convertible preferred stock call option liability

-

-

-

-

-

-9,560

969

Remeasurement of convertible preferred stock warrant liability

-

-

-

-

-

2,279

41

Changes in assets and liabilities
Prepaid expenses and other assets

2,782

224

-3,940

1,626

-317

1,695

-383

Accounts payable

652

-1,744

142

-315

413

944

-675

Deferred revenue

-146

-1,371

-

-

-

-

-

Accrued liabilities

-

-

-8,805

-

-

-

-

Accrued and other liabilities

-484

-5,097

-

5,742

1,490

1,998

2,267

Income taxes payable

-

-

-247

247

-

-

-

Upfront payment from collaboration partner

-

-

-40,000

-

-

-

-

Net cash used in operating activities

-17,081

-29,257

-116,289

-

-

-

-

Cash flows from investing activities
Purchase of property and equipment

-

33

745

90

-

827

9

Leasehold improvements for build-to-suit asset

-

-

3,558

-

-

-

-

Cash paid to acquire in-process research & development

-

2,076

-

-

-

-

-

Cash acquired in the merger transaction

-

5,277

-

-

-

-

-

Security deposit for facility lease

-

-

-

-

-42

55

-

Net cash used in investing activities

-

-

-

-90

-42

-772

-9

Net cash provided by investing activities

-

3,168

-4,303

-

-

-

-

Cash flows from financing activities
Upfront payment from collaboration partner

-

-

-

40,000

-

-

-

Net cash used in operating activities

-

-

-

-40,631

-69,064

-39,653

-17,090

Inducement on build-to-suit lease obligation

-

1,896

-

-

-

-

-

Proceeds from issuance of common stock in initial public offering, net of issuance costs

-

-

-

-

-

132,137

-

Proceeds from issuance of common stock, net of issuance costs

25,127

-

2,968

59,136

80,209

-

-

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

-

-

-

-

-

64,793

29,956

Proceeds from exercise of convertible preferred stock warrants

-

-

-

-

-

572

-

Proceeds from issuance of common stock in connection with employee benefit plans

123

52

-

669

400

201

27

Net cash provided by financing activities

25,250

1,948

2,968

-

-

-

-

Net cash provided by financing activities

-

-

-

59,805

80,609

197,703

29,983

Net change in cash, cash equivalents, and restricted cash

8,169

-24,141

-117,624

-

-

-

-

Net (decrease) increase in cash and cash equivalents

-

-

-

19,084

11,503

157,278

12,884

Supplemental disclosure of noncash items
Build-to-suit lease transaction

-

-

5,428

-

-

-

-

Issuance of common stock for the merger transaction

-

37,331

-

-

-

-

-

Property and equipment recorded upon adoption of ASU 2016-02

2,151

-

-

-

-

-

-

Conversion of notes payable and accrued interest to preferred stock

-

-

-

-

-

-

4,588

Issuance of call options related to convertible preferred stock

-

-

-

-

-

-

1,116