Beigene, ltd. (BGNE)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14
Operating activities:
Net loss

-950,578

-674,033

-93,299

-119,217

-57,102

-18,546

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

18,617

10,388

4,758

1,909

1,545

1,557

Share-based compensation expenses

134,154

87,127

42,863

10,625

10,211

6,637

Acquired in-process research and development

69,000

70,000

0

0

-

-

Gain on debt extinguishment

-

-

-

-

-

2,883

Changes in fair value of financial instruments

-

-

-

-1,514

-1,826

-2,760

Loss on disposal of property and equipment

-

-

-

0

-5

-53

Non-cash interest expense

8,046

7,820

7,035

121

1,095

3,265

Deferred income tax benefits

-9,232

-21,949

-5,845

-768

-

-

Other items, net

-9,443

-9,856

41

-

-314

-

Realized gain on available-for-sale securities

-

-

-

-1,415

-

-

Non-cash amortization of bond discount

-

-

-

0

-

-

Changes in operating assets and liabilities:
Accounts receivable

29,822

11,628

29,428

0

-

-

Unbilled receivable

-

-

-

0

-

-

Inventories

12,311

5,312

10,930

0

-

-

Prepaid expenses and other current assets

-45

38,607

28,880

2,070

2,990

2,285

Operating lease right-of-use assets

11,484

-

-

-

-

-

Other non-current assets

20,782

40,228

29,701

-112

565

190

Accounts payable

2,224

23,470

55,298

2,707

6,186

731

Advances from customers

-

-

-

-

-

1,046

Accrued expenses and other payables

64,030

50,543

24,978

13,946

7,350

-761

Tax payable

7,566

-3,355

7,426

804

-

-

Deferred revenue

-27,982

-9,059

37,041

-1,070

182

-20

Deferred revenue

-

-

-

-

-7,836

-

Operating lease liabilities

8,482

16,962

31,395

459

-64

-58

Other long-term liabilities

9,201

-

-

-

-

-

Net cash used in operating activities

-750,269

-547,717

12,752

-89,513

-39,843

-8,694

Purchases of property, plant and equipment

89,612

70,283

46,374

23,502

5,314

654

Purchase of intangible assets

0

553

0

0

-

-

Payment for asset acquisition, net of cash acquired

0

38,298

0

0

-

-

Payment for the acquisition of land use right

0

0

12,354

0

-

-

Cash acquired in business combination, net of cash paid

0

0

19,916

0

-

-

Payments to Acquire Debt Securities, Available-for-sale

1,169,300

2,635,686

741,296

382,093

119,291

30,646

Proceeds from sale or maturity of investments

1,882,075

2,177,207

423,789

183,743

65,698

102

Purchase of in-process research and development

69,000

70,000

0

0

-

-

Proceeds from disposal of property and equipment

-

-

-

4

1

-

Net cash (used in) provided by investing activities

554,163

-637,613

-356,319

-221,848

-58,906

-33,641

Financing activities:
Proceeds from sale of ordinary shares, net of cost

0

758,001

189,191

368,877

-

-

Acquisition of non-controlling interest

-

-

-

-

-

2,443

Payment of public offering cost

0

414

674

2,218

-

-

Proceeds from public offering and HK IPO, net of underwriter discount

0

875,368

0

0

-

-

Payment of public offering and HK IPO costs

0

5,659

0

0

-

-

Proceeds from issuance of convertible preferred shares

-

-

-

-

97,350

35,500

Proceeds from sale of ordinary shares, net of cost

0

0

149,928

0

-

-

Proceeds from long-term bank loan

67,489

42,315

0

12,048

6,175

-

Repayment of long-term bank loans

32,813

8,736

0

0

-

-

Proceeds from issuance of convertible promissory notes

-

-

-

-

-

25

Proceeds from issuance of secured guaranteed convertible promissory note

-

-

-

-

-

17,500

Proceeds from short-term bank loan

0

0

2,470

0

-

322

Repayment of short-term loan

0

0

2,470

0

322

-

Capital contribution from noncontrolling interest

4,000

0

14,527

0

-

-

Proceeds from shareholder loan

0

0

132,757

0

-

103

Repayment to related party

-

-

-

-

-

1,285

Proceeds from exercise of warrants and rental deferral option

-

-

-

2,115

-

80

Proceeds from option exercises and employee share purchase plan

47,004

29,662

4,627

80

77

-

Payment of convertible preferred shares issuance cost

-

-

-

-

75

80

Net cash provided by financing activities

85,680

1,690,537

490,356

380,902

103,205

52,165

Effect of foreign exchange rate changes, net

-9,512

-4,096

5,299

104

-485

142

Net increase in cash, cash equivalents, and restricted cash

-119,938

501,111

152,088

69,645

3,971

9,972

Supplemental cash flow information:
Income taxes paid

8,984

12,361

29,286

25

-

-

Interest paid

4,315

2,209

1,260

826

134

30

Supplemental non-cash information:
Discount provided on sale of ordinary shares for business combination

0

0

23,606

0

-

-

Conversion of senior promissory note

-

-

-

14,693

-

-

Conversion of deferred rental

-

-

-

980

-

-

Conversion of convertible preferred shares

-

-

-

176,084

-

-

Exercise of warrants and option

-

-

-

3,687

-

-

Follow-on public offering costs accrued in accounts payable

-

-

-

269

-

-

Repayment of subordinated convertible promissory note, convertible promissory notes and secured guaranteed convertible promissory note

-

-

-

-

-

33,730

Repayment of due to related parties

-

-

-

-

-

8,204

Acquisitions of equipment included in accounts payable

29,086

22,105

2,215

2,153

23

7

Purchase of in-process research and development included in accounts payable

0

19,000

0

0

-

-

Changes in operating assets and liabilities adjusted through accumulated deficit

0

2,291

0

0

-

-