Calyxt, inc. (CLXT)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17
Operating activities
Net loss

-43,300

-39,612

-35,915

-32,729

-30,902

-27,897

-26,278

-31,699

-27,518

-25,980

0

0

0

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

1,717

1,607

1,405

1,399

1,267

1,081

864

654

574

551

0

0

0

Stock-based compensation

8,890

9,175

7,934

5,818

5,901

4,385

5,128

13,827

11,998

12,092

0

0

0

Unrealized foreign exchange loss

-

-

-

-

-

12

14

-128

-1

34

0

0

0

Changes in operating assets and liabilities:
Accounts receivable

717

1,122

0

0

0

-

-

-

-

-110

0

0

0

Due to/from related parties

-198

-882

-1,123

-527

58

676

-1,406

-1,614

-1,434

-448

0

0

0

Inventory

2,819

2,594

0

0

0

-

-

-

-

-

-

-

-

Prepaid expenses and other current assets

-336

-493

193

96

475

726

618

888

991

537

0

0

0

Accounts payable

361

259

-346

-566

98

-118

815

406

18

665

0

0

0

Accrued expenses

483

537

56

696

406

985

-284

-8

-150

86

0

0

0

Accrued compensation

476

876

768

611

398

360

523

285

246

613

0

0

0

Other current liabilities

-398

-670

-321

-657

951

940

837

1,359

-387

97

0

0

0

Other non-current assets

-78

18

0

0

0

-

-

-

-

-

-

-

-

Net cash used by operating activities

-35,091

-31,951

-31,340

-27,294

-22,963

-20,252

-20,417

-17,550

-17,643

-12,785

0

0

0

Investing activities
Short-term investments

0

-

-

-

-

-

-

-

-

-

-

-

-

Purchases of land, buildings, and equipment

2,762

2,969

3,555

2,668

2,152

1,847

-5

669

508

779

0

0

0

Net cash used by investing activities

-41,382

-2,969

-3,505

-2,618

-2,102

-1,797

5

-669

-508

-779

0

0

0

Financing activities
Costs incurred related to the issuance of stock

-

-

-

-

-

665

0

0

0

-

-

-

-

Repayments of financing lease obligations

261

275

0

0

0

-

-

-

-

-

-

-

-

Proceeds from the exercise of stock options

-

344

808

1,689

2,033

2,622

0

0

0

-

-

-

-

Net cash (used) provided by financing activities

-441

-330

949

2,235

60,094

60,673

0

0

0

-

-

-

-

Net decrease in cash, cash equivalents and restricted cash

-76,914

-35,250

-33,896

-27,677

35,029

38,624

39,301

103,099

47,696

51,638

0

0

0

Supplemental cash flow information
Interest paid

-

-

-

-

-

-

-

-

-

-

-

-

0