Beyondspring inc. (BYSI)
CashFlow / Yearly
Dec'17Dec'16Dec'15Dec'14
IPO [Member]
Private Placement [Member]
Operating activities:
Net loss

-96,388

-12,545

-8,052

-3,013

Adjustments to reconcile net loss to net cash from operating activities:
Research and development expense settled by shares issuance

42,259

0

0

-

Share-based compensation

22,683

0

0

-

Excess cost for acquisition of an equity investee

0

0

814

0

Net loss on equity method investment

0

0

-44

-97

Imputed interest

0

0

532

826

Depreciation expense

32

18

10

0

Loss on disposal of property and equipment

0

0

-27

0

Changes in operating assets and liabilities:
Advances to suppliers

726

710

73

16

Prepaid expenses and other current assets

-96

334

22

2

Other noncurrent assets

240

121

0

0

Accounts payable

2,935

144

94

45

Accrued expenses

699

-102

210

0

Amounts due to related parties

-210

-222

-168

870

Other current liabilities

64

174

14

47

Net cash used in operating activities

-28,796

-13,698

-6,570

-

Investing activities:
Net cash used in operating activities

-

-

-

-1,146

Acquisitions of property and equipment

76

64

40

0

Purchase of short-term investments

3,074

0

0

-

Net cash used in investing activities

-3,150

-64

355

-

Financing activities:
Loans to related parties

0

0

861

960

Cash obtained from acquisition of an equity investee

0

0

1,256

0

Net cash used in investing activities

-

-

-

-960

Proceeds from issuance of ordinary shares, net of underwriting discount

50,505

15,250

16,000

0

Proceeds from a third party loan

0

0

1,000

0

Proceeds from loans due to related parties

0

0

1,273

2,498

Repayment of loans due to related parties

0

0

402

0

Cash distribution to equity owner in the Internal Restructuring

0

0

1,201

0

Payment of offering costs

2,783

537

0

0

Net cash provided by financing activities

47,722

14,713

16,670

-

Effect of foreign exchange rate changes, net

18

-85

-26

-

Net cash (used in) provided by financing activities

-

-

-

2,498

Effect of foreign exchange rate changes, net

-

-

-

-8

Net increase/(decrease) in cash

15,794

866

10,429

384

Non-cash activities:
Ordinary shares issued to acquire Wanchun Pharma

0

0

2,400

0

Deemed contribution through the Internal Restructuring

0

0

9,393

0

Initial public offering costs accrued in accrued expenses and other current liabilities

0

1,324

0

0

Research and development expense settled by shares issuance

42,259

0

0

-

Net settlement of related party loans

0

0

1,800

0