Coherus biosciences, inc. (CHRS)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14
Operating activities
Net income (loss)

89,833

-209,409

-238,286

-127,788

-223,938

-87,177

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Depreciation and amortization

3,300

3,200

3,400

2,996

1,869

674

Remeasurement of fair-value contingent consideration

42

-3,230

-2,260

4,305

4,599

5,185

Provision for other receivables

-

-

-

-1,300

1,300

-

Stock-based compensation expense

33,591

34,797

33,397

27,421

16,721

11,062

Non-cash accretion of discount on marketable securities

165

301

156

-

-

-

Remeasurement of convertible preferred stock warrant and embedded derivative liabilities

-

-

-

-

-

15,899

Preferred stock issued in exchange for services

-

-

-

-

-

147

Non-cash interest expense from amortization of debt discount

2,339

1,484

1,352

1,041

-38

3,897

Gain on extinguishment of 2013 Notes

-

-

-

-

-

2,048

Impairment of property and equipment

-110

-3,861

-558

-

-382

-

Excess and obsolete inventory

400

0

0

-

-

-

Non-cash manufacturing postponement fee settled in common stock

0

0

4,125

-

-

-

Non-cash operating lease expense

1,789

0

0

-

-

-

Upfront and milestone expense related to license and collaboration arrangements

11,075

0

0

-

-

-

Changes in operating assets and liabilities:
Trade receivables, net

141,992

0

0

-

-

-

Receivables from collaboration and license agreement

0

0

-1,859

299

-857

2,139

Inventory

48,184

5,484

0

-

-

-

Notes receivable

-

-

-

-

-1,853

1,815

Notes receivable from related parties

-

-

-

-

-

-107

Prepaid manufacturing

672

-7,063

-7,788

16,119

14,288

14,692

Other prepaid and current assets

2,126

-1,146

-11,014

-

-

-

Other prepaid assets

-

-

-

-19,246

-

-

Other assets

-

-

-

-1,111

3,329

2,046

Other assets - related party

-

-

-

-

-1,691

1,691

Other assets, non-current

348

1

0

-88

-42

25

Accounts payable

9,893

-301

-3,810

-4,965

18,404

3,629

Accounts payable - related parties

0

-233

-644

-2,671

1,528

1,637

Accrued rebates, fees and reserve

51,120

0

0

-

-

-

Accrued compensation

10,035

8,466

-4,871

2,279

-

-

Accrued and other liabilities

10,386

69

-14,079

-

-

-

Lease liabilities

-2,010

0

0

-

-

-

Accrued liabilities

-

-

-

1,674

12,832

3,949

Other liabilities

-

-

-

65

-28

31

Deferred revenue

0

0

-1,562

-93,236

32,294

19,848

Advance payments under license agreements

0

0

-1,070

-260

138

1,192

Contingent liability to collaborator

-

-

-

-66,255

38,605

20,150

Other liabilities, non-current

-30

-428

242

128

516

299

Net cash provided by (used in) operating activities

28,355

-159,266

-200,286

-252,545

-107,990

-23,927

Net cash acquired from acquisition of InteKrin Therapeutics Inc.

-

-

-

-

-

2,334

Purchases of property and equipment

1,822

789

4,573

6,515

6,164

2,849

Purchases of investments in marketable securities

20,235

42,869

74,344

-

-

-

Proceeds from maturities of investments in marketable securities

20,400

43,170

74,500

-

-

-

Upfront and milestone payments related to license and collaboration arrangements

11,075

0

0

-

-

-

Purchase of non-controlling interest related to InteKrin Russia

0

300

0

-

-

-

Purchase of non-controlling interest related to InteKrin Russia - related party

0

400

0

-

-

-

Net cash used in investing activities

-12,732

-1,188

-4,417

-6,515

-6,949

-525

Financing activities
Proceeds from common stock offering, net of underwriters discounts, commissions and offering costs

8,153

101,748

131,305

123,606

-

-

Increase in restricted cash

-

-

-

-

785

10

Proceeds from issuance of convertible preferred stock, net of issuance costs

-

-

-

-

-

54,660

Proceeds from issuance of convertible notes

-

-

-

75,000

-

-

Proceeds from issuance of convertible notes - related parties

-

-

-

25,000

-

-

Proceeds from issuance of convertible preferred stock upon exercise of warrants

-

-

-

-

-

131

Proceeds from initial public offering, net of underwriters discounts and commissions

-

-

-

-

-

85,419

Proceeds from follow-on offering, net of underwriters discounts and commissions

-

-

-

-

112,800

-

Proceeds from private placement

0

0

75,000

-

10,000

-

Proceeds from term loan, net of issuance costs

72,955

0

0

-

-

-

Proceeds from issuances of common stock upon exercise of stock options

5,558

2,082

482

3,312

1,429

55

Payments of convertible notes issuance costs

-

-

-

739

-

-

Proceeds from purchase under the employee stock purchase plan

3,519

1,591

0

-

-

-

Taxes paid related to net share settlement of bonus payout in RSUs

815

0

0

-

-

-

Net cash provided by financing activities

89,370

105,421

206,787

226,179

122,689

135,956

Repurchase of restricted common stock

-

-

-

-

-

2

Effect of exchange rate changes in cash, cash equivalents and restricted cash

-276

468

-120

-398

84

-666

Net increase in cash, cash equivalents and restricted cash

104,717

-54,565

1,964

-33,279

7,834

110,838

Supplemental disclosure of cash flow information
Loss (gain) on disposal of property and equipment

0

0

-51

6

-

-

Non-cash bonus payment settled in common stock

0

0

2,668

-

-

-

Cash paid for interest

15,263

8,200

8,200

6,939

33

1

Cash paid for income taxes

1,732

0

0

-

-

-

Supplemental disclosures of non-cash investing and financing activities
Contingent consideration accrued in connection with acquisition

-

-

-

-

-

1,310

Reclassification of fair value of convertible preferred stock warrants to preferred stock upon exercise

-

-

-

-

-

40,150

Purchase of property and equipment in accounts payable and accrued liabilities

999

272

77

507

1,684

726

Non-cash non-controlling interest reflected in additional paid in capital

0

1,359

0

-

-

-

Right-of-use assets obtained in exchange for lease obligations related to operating leases

5,267

0

0

-

-

-

Non-cash employee bonuses settled in common stock

1,350

0

2,668

-

-

-

Leasehold improvements allowance from landlord

-

-

-

-

1,239

-

Initial public offering costs in accounts payable

-

-

-

-

-

855

Costs related to future offerings in accounts payable and accrued liabilities

-

-

-

-

124

-

Common stock offering costs in accounts payable and accrued liabilities

0

75

115

39

-

-

Manufacturing services settled in common stock

0

0

6,810

-

-

-

Accrued expenses settled in common stock warrants

-

-

-

-

-

55

Accrued expenses settled in preferred stock

-

-

-

-

-

10

Fair value of contingent consideration settled in common stock

-

-

-

-

9,849

-