Cardlytics, inc. (CDLX)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16
Cash paid for interest

1,266

9,733

873

-

Operating activities
Net loss

-17,144

-53,042

-19,641

-75,696

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

4,535

3,282

3,028

4,219

Amortization of financing costs charged to interest expense

100

300

600

297

Accretion of debt discount and non-cash interest expense

0

2,326

6,889

4,368

Termination of U.K. agreement expense

15,851

26,790

5,147

3,447

Termination of U.K. agreement expense

-

-

-

25,904

Fair Value Adjustment of Warrants

0

6,760

581

32

Fair Value Adjustment Of Convertible Promissory Notes

0

0

-1,244

-786

Fair Value Adjustment Of Convertible Promissory Notes, Related Parties

0

0

6,213

-10,091

Other non-cash (income) expense, net

-631

-4,771

1,102

-6,219

Amortization of deferred FI implementation costs

2,869

1,618

1,626

1,690

Settlement of paid-in-kind interest

0

8,353

0

0

Change in operating assets and liabilities:
Accounts receivable

26,018

9,426

7,503

5,789

Prepaid expenses and other assets

2,224

2,275

666

529

Deferred FI implementation costs

0

-9,250

-10,900

-8,200

Contract with Customer, Asset, Deferred Financial Institution Implementation Costs Recoveries Through Financial Institution Share, Net

4,625

5,380

4,100

0

Accounts payable

-601

911

-1,907

-1,234

Other accrued expenses

6,152

3,255

466

-3,940

Payable to related party, net

-

-

-

-459

FI Share liability

14,301

3,742

804

8,482

Customer Incentive liability

8,385

4,234

1,385

-2,186

Net cash used in operating activities

11,457

-18,995

-22,102

-32,498

Investing activities
Payments to Acquire Property, Plant, and Equipment

8,277

5,920

1,215

1,827

Acquisition of patents

31

23

60

72

Capitalized software development costs

2,712

1,399

372

646

Net cash used in investing activities

-11,020

-7,342

-1,647

-2,545

Financing activities
Proceeds from issuance of debt

0

47,435

12,500

46,794

Proceeds from issuance of debt—related parties

-

-

-

19,485

Repayments of Long-term Debt

46,698

52,581

99

32,346

Proceeds from issuance of common stock

91,216

72,334

230

279

Proceeds from Issuance of Redeemable Convertible Preferred Stock

0

0

11,940

0

Payments of Stock Issuance Costs

196

1,949

2,668

1,674

Debt issuance costs

143

48

142

1,417

Debt extinguishment costs

-

-

-

312

Net cash from financing activities

44,179

65,191

21,761

30,809

Effect of exchange rates on cash, cash equivalents and restricted cash

101

-246

282

-407

Net decrease in cash, cash equivalents and restricted cash

44,717

38,608

-1,706

-4,641