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

-125,533

-128,711

-131,396

-87,906

-50,655

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

3,817

3,269

3,673

2,026

888

Stock-based compensation expense

9,885

11,011

14,591

19,511

15,527

Change in fair value of contingent consideration

-

-

-

53

491

Loss on derivative liability

-

-

-15,411

-533

-

Amortization of debt discount

1,026

514

3,349

889

-

Deferred rent expense

-

262

856

-649

-

Loss on disposal of assets and impairment charges

-232

-236

-80

-1,034

-31

Research and development license fees settled with convertible bond and stock

-

31,545

13,250

-

-

Interest incurred on converted bonds

-

-

2,759

-

-

Deferred income taxes

486

-365

-327

-491

-270

Changes in operating assets and liabilities:
Receivables, net

3,738

4,483

5,691

-1,055

-1,081

Prepaid expenses and other assets

-864

13,966

4,537

359

1,394

Inventories

3,844

12,226

12,321

984

-786

Accounts payable and accrued expenses

19,345

3,527

18,791

16,120

-241

Net cash used in operating activities

-97,460

-109,387

-81,512

-47,870

-33,756

Proceeds from sale of property and equipment

-

-

-

335

-

Purchase of property and equipment

13,572

3,321

5,440

1,487

3,310

Receipts of refundable deposit

-

-

-110

-1,000

1,000

Payments for licenses

4,175

110

1,550

-2,700

50

Acquisition of Polymed, net of cash acquired

-

-

-

-

11,076

Acquisition activity

853

-

-

-

1,699

Purchases of short-term investments

74,697

113,259

55,282

9,750

15,787

Sale of short-term investments

99,090

67,727

52,144

15,261

12,615

Net cash (used in) provided by investing activities

7,499

-48,963

-10,018

2,659

-16,909

Cash flows from financing activities:
Proceeds from sale of stock

161,080

123,134

75,900

8,500

78,768

Proceeds from issuance of convertible bonds

-

-

30,000

38,000

-

Proceeds from issuance of debt

6,464

50,000

-

-

-

Costs incurred related to the sale of stock

1,103

5,518

10,168

1,537

1,013

Costs incurred related to the issuance of debt

-

1,993

-

-

-

Proceeds from exercise of stock options

1,983

3,956

2,278

50

61

Investment from non-controlling interest

-

-

49

569

539

Repayment of finance lease obligations and long-term debt

972

544

1,163

1,265

724

Repurchase of options and warrants

-

-

-

-

79

Payment of contingent consideration

-

-

-

3,184

-

Purchase of treasury stock

-

-

-

5,861

1,250

Net cash provided by financing activities

167,452

169,035

96,896

35,272

76,302

Net (decrease) increase in cash and cash equivalents

77,491

10,685

5,366

-9,939

25,637

Effect of exchange rate changes on cash and cash equivalents

389

-175

793

-431

337

Supplemental cash flow disclosures
Interest paid

4,925

2,977

109

144

92

Income taxes paid

448

464

244

329

146

Non-cash investing and financing activities:
Accrued purchases of property and equipment

483

340

156

348

239

Common stock issued upon the conversion of bonds and derivative liability

-

-

98,929

-

-

Property and equipment financed under capital and finance leases

-

-

688

-

-

Accrued purchases of licenses

-

4,175

-

343

-

Cost of equity raise in accounts payable and accrued expenses

-

-

188

264

-

Convertible bond issued in lieu of licensing cash payment

-

-

7,000

-

-

Common stock issued in lieu of licensing cash payment

-

31,545

6,250

-

-

Equity consideration in connection with acquisition

748

-

-

-

-

Notes payable assumed in connection with the acquisition of Polymed

-

-

-

-

3,275

Mortgage assumed in connection with the acquisition of CDE

-

-

-

-

1,099

Note receivable for restricted stock granted to officers

-

-

-

-

6,600

Polymed
Stock issued in connection with acquisition

-

-

-

2,500

-