Zymeworks inc. (ZYME)
Balance Sheet / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17
Assets
Current assets:
Cash and cash equivalents

189,485

128,451

250,844

283,520

43,174

42,205

28,375

55,379

30,981

35,946

Short-term investments (note 5)

298,179

170,453

84,259

72,130

137,134

157,959

121,626

110,848

39,050

51,851

SR&ED receivables

-

-

95

87

332

-

1,002

1,926

1,926

2,092

Accounts receivable

8,653

2,185

3,325

2,709

703

358

253

303

49

238

Prepaid expenses and other current assets

8,291

10,741

6,788

7,979

8,987

3,847

2,543

3,807

2,415

2,208

Total current assets

504,608

311,830

345,311

366,425

190,330

204,369

153,799

172,263

74,421

92,335

Deferred financing fees

590

650

-

-

366

265

181

-

-

-

Long-term investments (note 5)

75,758

0

-

-

-

-

-

-

-

-

Long-term prepaid assets

2,277

2,306

2,278

2,292

2,181

1,135

1,162

1,150

1,182

1,215

Deferred tax asset

459

1,218

-

-

-

-

-

-

-

-

Deferred tax asset (note 15)

-

-

255

133

82

198

241

122

46

67

Property and equipment, net

11,032

11,100

10,148

8,482

6,262

6,484

6,385

6,752

6,949

7,178

Operating lease right-of-use assets

6,320

5,400

5,443

7,259

7,684

-

-

-

-

-

Intangible assets, net

5,890

6,057

6,958

312

962

1,614

2,260

296

528

748

Acquired in-process research and development (note 6)

17,628

17,628

17,628

17,628

18,396

18,396

18,396

18,396

18,396

18,396

Goodwill (note 6)

12,016

12,016

12,016

12,016

12,016

12,016

12,016

12,016

12,016

12,016

Total assets

636,578

368,205

400,037

414,547

238,279

244,477

194,440

210,995

113,538

131,955

Liabilities and shareholders’ equity
Current liabilities:
Accounts payable and accrued liabilities (note 7)

37,234

35,691

26,922

18,582

11,351

13,403

10,477

12,333

7,057

9,053

Warrant liabilities (note 9b)

-

-

-

-

-

-

-

-

2,690

1,348

Fair value of liability classified options (note 12)

33,899

45,569

22,846

20,127

14,647

12,603

13,208

11,265

8,233

3,945

Current portion of operating lease liability (note 11)

1,749

1,282

912

1,669

1,655

-

-

-

-

-

Current portion of deferred revenue (note 13)

-

-

-

-

-

3,530

-

-

-

-

Other current liabilities

23

10

9

14

503

450

277

147

205

315

Total current liabilities

72,905

82,552

50,689

40,392

28,156

29,986

23,962

23,745

18,185

14,661

Long-term portion of operating lease liability (note 11)

7,258

5,599

5,843

6,160

6,410

-

-

-

-

-

Long-term portion of deferred revenue (note 9)

32,941

32,941

-

-

-

-

-

-

-

-

Long-term portion of deferred revenue (note 13)

-

-

32,941

32,941

32,941

32,941

-

-

-

-

Other long-term liabilities (note 7)

1,055

1,024

1,039

1,037

765

946

808

785

825

866

Deferred tax liability

0

408

-

-

-

-

-

-

-

-

Deferred tax liability (note 15)

-

-

-

-

-

114

-

-

-

-

Total liabilities

114,159

122,524

90,512

80,530

68,272

63,987

24,770

24,530

19,010

15,527

Shareholders’ equity:
Common shares, no par value; unlimited authorized shares at March 31, 2020 and December 31, 2019, respectively; 45,533,201 and 39,564,529 shares issued and outstanding at March 31, 2020 and December 31, 2019, respectively (note 8b)

707,610

450,210

444,439

441,174

320,948

320,074

319,890

319,713

223,147

222,991

Additional paid-in capital

143,313

92,839

90,210

87,492

14,631

12,347

10,984

9,205

7,960

8,812

Accumulated other comprehensive loss

-6,659

-6,659

-6,659

-6,659

-6,659

-6,659

-6,659

-6,659

-6,659

-6,659

Accumulated deficit

-321,845

-290,709

-218,465

-187,990

-158,913

-145,272

-154,545

-135,794

-129,920

-108,716

Total shareholders’ equity

522,419

245,681

309,525

334,017

170,007

180,490

169,670

186,465

94,528

116,428

Total liabilities and shareholders’ equity

636,578

368,205

400,037

414,547

238,279

244,477

194,440

210,995

113,538

131,955