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

-45,406

-61,368

-52,028

-57,878

-

-

Adjustments to reconcile net loss to net cash used in operating activities
Net loss

-

-

-

-

-74,286

-36,478

Stock-based compensation expense

5,497

9,627

8,301

10,113

8,582

1,553

Non-cash interest expense

-

-

13

43

62

-

Non-cash interest expense

-

-

-

-

-

46

Depreciation expense

263

261

188

212

70

16

Impairment of assets

80

-

-

-

-

-

Loss on disposal of fixed assets

-20

-

-

-328

-

-

Common stock issued in lieu of milestone payment

-

-

-

-

-

3,569

Unrealized foreign currency transaction losses (gains)

-5

-76

46

-6

-82

-93

Premium on marketable securities, net

69

6

359

340

2,036

225

Amortization of discount on marketable debt securities

788

670

-246

-1,037

-

-

Amortization of premium on marketable securities

-

-

-

-

1,243

31

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

-729

-199

569

-413

363

1,121

Tax incentive receivable

-1,288

666

553

-970

1,014

-1,133

Accounts payable

-2,958

432

448

-4,625

4,914

815

Accrued restructuring costs

2,709

-

-

-

-

-

Accrued expenses and other

-2,190

628

575

-

-

-

Other assets

-37

-

-

-

-

-

Accrued expenses

-

-

-

-2,254

3,192

2,327

Net cash used in operating activities

-40,783

-51,487

-43,784

-51,975

-

-

Net cash used in operating activities

-

-

-

-

-59,554

-28,241

Cash flows from investing activities:
Proceeds from sales and maturities of marketable debt securities

109,471

110,388

150,213

188,600

195,987

-

Purchases of marketable debt securities

82,861

117,147

114,511

136,528

287,491

57,200

Purchases of property and equipment

764

108

55

660

595

58

Proceeds from sales of property and equipment

3

-

-

-

-

-

Payments for leasehold improvements on right-of-use assets

586

-

-

-

-

-

Deposits for leased property

-

-

-

-35

19

57

Net cash provided by investing activities

25,263

-6,867

35,647

51,447

-

-

Net cash provided by investing activities

-

-

-

-

-92,118

-57,315

Cash flows from financing activities:
Proceeds from issuance of redeemable convertible preferred stock, net of issuance costs

-

-

-

-

-

442

Proceeds from issuance of notes payable

-

-

20,000

-

-

7,386

Payments of debt offering costs

-

-

-

-

-

49

Repayment of notes payable

5,455

-

3,633

2,935

1,381

-

Proceeds from exercise of common stock options and employee stock purchase plan

194

2,360

195

220

974

3

Proceeds from public offerings, net of commissions and underwriting discounts

-

64,860

-

-

130,044

102,672

Payments of public offering costs

-

312

-

-

473

2,312

Net cash (used in) provided by financing activities

-5,261

66,908

16,562

-2,715

-

-

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

-20,781

8,554

8,425

-

-

-

Net cash provided by (used in) financing activities

-

-

-

-

129,164

108,142

Net increase (decrease) in cash and cash equivalents

-

-

-

-3,243

-22,508

22,586

Supplemental disclosure of non-cash investing and financing activities:
Public offering costs included in accounts payable

-

138

-

-

-

-

Right-of-use asset obtained in exchange for operating lease obligation

6,817

-

-

-

-

-

Accretion of redeemable convertible preferred stock to redemption values

-

-

-

-

-

92

Deferred offering costs included in accounts payable and accrued expenses

-

-

-

-

-

148

Property and equipment included in accounts payable

-

-

-

-

298

-

Conversion of redeemable preferred stock to common stock

-

-

-

-

-

104,331

Conversion of milestone liabilities to common stock

-

-

-

-

-

3,569

Supplemental disclosure of cash flow information:
Cash paid for interest

1,217

1,144

141

388

-

-

Cash paid for interest

-

-

-

-

584

632