XML 25 R50.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Financing activities:    
Cash, cash equivalents and restricted cash, beginning of period $ 12,276,000  
Cash, cash equivalents and restricted cash, end of period 10,463,000 $ 12,276,000
AmpliPhi Biosciences Corporation [Member]    
Operating activities:    
Net loss (12,110,000) (12,838,000)
Adjustments required to reconcile net loss to net cash used in operating activities:    
Change in fair value of derivative liabilities (86,000) (2,010,000)
Stock-based compensation 478,000 700,000
Depreciation 358,000 343,000
Non-cash interest expense   22,000
Change in fair value of derivative liability (86,000) (2,010,000)
Amortization of patents 31,000 31,000
Impairment charges 1,930,000 5,800,000
Deferred taxes (328,000) (1,302,000)
Charge for common stock issuance   519,000
Other non-cash adjustments, net   22,000
Changes in operating assets and liabilities:    
Prepaid expenses and other current assets 2,000 381,000
Accounts payable and accrued liabilities 343,000 (838,000)
Net cash used in operating activities (9,382,000) (9,192,000)
Investing activities:    
Purchases of property and equipment (44,000) (58,000)
Net cash provided by investing activities (44,000) (58,000)
Financing activities:    
Proceeds from sale of common stock and related warrants, net of offering costs 12,248,000 9,353,000
Proceeds from exercises of warrants 198,000 130,000
Proceeds from stock issuances under employee stock purchase plan 5,000 3,000
Principal payments on note payable   (815,000)
Net cash provided by financing activities 12,451,000 8,671,000
Net increase (decrease) in cash and cash equivalents 3,025,000 (579,000)
Supplemental schedule of non-cash financing activities:    
Offering costs included in accounts payable 260,000  
Property and equipment included in accounts payable   39,000
C3J [Member]    
Operating activities:    
Net loss (16,702,000) (15,128,000)
Adjustments required to reconcile net loss to net cash used in operating activities:    
Acquired in-process research and development 5,691,000  
Stock-based compensation 46,000 273,000
Depreciation 1,351,000 1,534,000
Non-cash interest expense 1,013,000  
Change in fair value of derivative liability (1,724,000)  
Elimination of currency translation adjustment   (134,000)
Loss on sale of property and equipment 145,000  
Amortization of premiums on available-for-sale securities 33,000 154,000
Other non-cash adjustments, net 1,013,000  
Changes in operating assets and liabilities:    
Prepaid expenses and other current assets (337,000) 156,000
Accounts payable and accrued liabilities 144,000 (452,000)
Deferred rent (287,000) (245,000)
Net cash used in operating activities (10,627,000) (13,842,000)
Investing activities:    
Purchases of available-for-sale securities (3,392,000) (26,899,000)
Proceeds from sales and maturities of available-for-sale securities 13,016,000 24,993,000
Purchases of property and equipment (875,000) (546,000)
Proceeds from sale of property and equipment 65,000  
Net cash provided by investing activities 8,814,000 (2,452,000)
Financing activities:    
Effect of exchange rate changes   (1,000)
Net increase (decrease) in cash and cash equivalents (1,813,000) (16,295,000)
Cash, cash equivalents and restricted cash, beginning of period 12,276,000 28,571,000
Cash, cash equivalents and restricted cash, end of period 10,463,000 $ 12,276,000
Supplemental schedule of non-cash financing activities:    
Property and equipment included in accounts payable $ 113,000