Athenex, inc. (ATNX)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17
Cash flows from operating activities:
Net loss

-109,021

-125,533

-130,284

-152,757

-157,602

-128,711

-129,944

-95,992

-97,710

-131,396

0

0

0

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

4,024

3,817

3,653

3,411

3,280

3,269

3,512

3,674

3,725

3,673

0

0

0

Stock-based compensation expense

10,368

9,885

9,575

9,842

10,088

11,011

11,540

12,015

15,147

14,591

0

0

0

Loss on derivative liability

-

-

-

-

-

-

-

-

-

-15,411

0

0

0

Amortization of debt discount

1,025

1,026

0

0

0

-

-

-

-

3,349

0

0

0

Deferred rent expense

-

-

-

-

-

262

1,825

1,602

480

856

0

0

0

Gain on disposal of assets

-

-

-

-

-

-

-

0

0

-

-

-

-

Loss on disposal of assets and impairment charges

0

-

-

-

-

-

-

-

-

-80

0

0

0

Research and development license fees settled with convertible bond and stock

-

-

-

-

-

-

-

-

-

13,250

0

0

0

Deferred income taxes

48

486

437

416

442

-365

-535

-514

-556

-327

0

0

0

Changes in operating assets and liabilities:
Receivables, net

30,842

3,738

10,097

4,426

12,730

4,483

612

1,355

5,912

5,691

0

0

0

Prepaid expenses and other assets

-16,523

-864

24,762

35,017

26,371

13,966

8,105

7,972

2,613

4,537

0

0

0

Inventories

10,541

3,844

3,220

5,436

6,620

12,226

13,596

12,543

11,736

12,321

0

0

0

Accounts payable and accrued expenses

7,977

19,345

45,023

44,026

27,173

3,527

12,273

22,991

3,106

18,791

0

0

0

Net cash used in operating activities

-110,034

-97,460

-108,192

-109,131

-129,632

-109,387

-93,183

-70,738

-73,485

-81,512

0

0

0

Purchase of property and equipment

14,390

13,572

9,333

6,577

3,062

3,321

3,557

3,633

5,063

5,440

0

0

0

Payments for licenses

64

4,175

0

0

0

-

-

-

-

-

-

-

-

Purchases of short-term investments

0

-

-

-

-

113,259

110,605

93,170

119,487

55,282

0

0

0

Sales and maturities of short-term investments

0

-

0

0

0

-

-

-

-

-

-

-

-

Sale of short-term investments

-

-

-

-

-

-

-

-

55,149

52,144

0

0

0

Net cash (used in) provided by investing activities

-55,150

7,499

34,750

12,354

60,035

-48,963

-44,121

-40,034

-70,841

-10,018

0

0

0

Cash flows from financing activities:
Proceeds from sale of stock

-

-

-

-

-

123,134

0

0

0

-

-

-

-

Proceeds from issuance of convertible bonds

-

-

-

-

-

-

-

-

-

-

-

0

0

Proceeds from issuance of debt

6,156

6,464

0

0

0

-

-

-

-

-

-

-

-

Costs incurred related to the sale of stock

-

-

-

-

-

5,518

5,118

5,735

14,149

10,168

0

0

0

Proceeds from exercise of stock options

2,049

1,983

2,400

3,234

2,971

3,956

4,030

3,398

3,498

2,278

0

0

0

Investment from non-controlling interest

-

-

-

-

-

-

-

-

-

49

0

0

0

Repayment of finance lease obligations and long-term debt

974

972

129

136

252

544

818

1,125

1,239

1,163

0

0

0

Net cash provided by financing activities

167,208

167,452

108,722

204,634

101,030

169,035

169,167

69,204

156,676

96,896

0

0

0

Net (decrease) increase in cash and cash equivalents

2,024

77,491

35,280

107,857

31,433

10,685

31,863

-41,568

12,350

5,366

0

0

0

Effect of exchange rate changes on cash and cash equivalents

-1,044

389

517

273

353

-175

-17

486

833

793

0

0

0

Supplemental cash flow disclosures
Interest paid

5,334

4,925

0

0

0

-

-

-

0

-

-

-

-

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

858

483

1,001

1,381

870

340

451

209

-820

156

0

0

0

Accrued purchases of licenses

0

-

-

-

-

-

-

-

-

-

-

-

-

ROU assets derecognized from modification of operating lease obligations

0

-

-

-

-

-

-

-

-

-

-

-

-

Cost of equity raise in accounts payable and accrued expenses

-

-

-

-

-

-

-

-

-

-

-

0

0

Accrued purchases of pharmaceutical licenses

-

-

-

-

-

-

-

-

-

-

-

-

0

Convertible bond issued in lieu of licensing cash payment

-

-

-

-

-

-

-

-

-

7,000

0

0

0

ROU assets recognized in exchange for operating lease obligations

0

-

0

0

0

-

-

-

-

-

-

-

-