Beyond meat, inc. (BYND)
CashFlow / Yearly
Dec'19Dec'18Dec'17
Cash flows from operating activities:
Net Income (Loss) Attributable to Parent

-12,443

-29,886

-30,384

Adjustments to reconcile net income (loss) to net cash used in operating activities:
Depreciation, Depletion and Amortization

8,100

4,900

3,200

Non-cash expenses related to convertible note

0

0

1,123

Share-based compensation expense

12,807

2,241

665

Loss on sale of fixed assets

-93

-76

0

Amortization of debt issuance costs

181

109

37

Change in preferred and common stock warrant liabilities

12,503

1,120

385

Restructuring loss on write-off of fixed assets

0

0

2,302

Net change in operating assets and liabilities:
Accounts receivable

27,454

9,045

2,702

Inventories

51,339

22,113

1,959

Prepaid expenses and other assets

2,362

-325

795

Accounts payable

10,149

10,455

2,361

Accrued expenses and other current liabilities

2,743

3,798

464

Long-term liabilities

21

278

49

Net cash used in operating activities

-46,995

-37,721

-25,273

Cash flows from investing activities:
Purchases of property, plant and equipment

23,795

22,228

7,908

Proceeds from sale of fixed assets

0

67

0

Purchases of property, plant and equipment held for sale

2,123

1,022

0

Proceeds from sale of assets held for sale

299

0

0

Payment of security deposits

545

59

207

Net cash used in investing activities

-26,164

-23,242

-8,115

Cash flows from financing activities:
Principal payments under finance lease obligations

55

153

221

Proceeds from issuance of common stock pursuant to the initial public offering, net of issuance costs

254,868

0

0

Proceeds from issuance of common stock pursuant to the secondary public offering, net of issuance costs

37,394

0

0

Proceeds from convertible note issuance

0

0

10,000

Proceeds from revolving credit line

0

6,000

2,500

Proceeds from term loan borrowing

0

20,000

0

Proceeds from equipment loan borrowing

0

5,000

0

Proceeds from payoff of notes receivable for restricted stock purchase

0

951

0

Repayments on revolving credit line

0

2,500

0

Repayment on term loan

0

1,000

500

Repayment of Missouri Note

0

1,450

0

Proceeds from exercise of stock options

2,669

1,369

379

Proceeds from restricted stock exercise

0

2

0

Payments of deferred offering costs

0

2,415

0

Debt issuance costs

0

437

0

Payment for repurchase of common stock

0

514

0

Net cash provided by (used in) financing activities

294,876

76,199

55,425

Net decrease in cash and cash equivalents

221,717

15,236

22,037

Supplemental disclosures of cash flow information:
Cash paid during the period for:
Interest

3,019

924

269

Taxes

9

4

3

Non-cash investing and financing activities:
Capital lease obligations for the purchase of property, plant and equipment

225

85

35

Issuance of convertible preferred stock warrants in connection with debt

0

248

0

Non-cash additions to property, plant and equipment

1,418

1,146

1,376

Offering costs, accrued not yet paid

0

745

0

Reclassification of warrant liability to additional paid-in capital upon closing of the initial public offering

14,421

0

0

Conversion of convertible preferred stock to common stock upon initial public offering

199,540

0

0

Series H
Proceeds from preferred stock offering, net of offering costs

0

49,999

0

Series G
Proceeds from preferred stock offering, net of offering costs

0

1,347

43,188

Series F
Proceeds from preferred stock offering, net of offering costs

0

0

79