Foundation medicine, inc. (FMI)
CashFlow / Yearly
Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Operating activities
Net loss

-161,466

-113,192

-89,631

-52,222

-42,944

-22,393

-17,037

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

18,517

15,949

10,600

8,195

5,006

-

-

Stock-based compensation expense

22,202

19,524

11,176

5,989

7,316

-

-

Provision for doubtful accounts on accounts receivable

-

-

171

-

-

-

-

Amortization of premiums and discounts on marketable securities

-17

-248

-33

-

-

-

-

Loss on extinguishment of debt

-283

-

-

-

-

-

-

Gain on disposal of long-lived assets

327

-

-

-

-

-

-

Depreciation and amortization expense

-

-

-

-

-

2,894

1,520

Stock-based compensation

-

-

-

-

-

1,535

73

Impairment of fixed assets

-

-

-

-

439

-

-

Change in fair value of investor rights obligation

-

-

-

-

-

-

1,067

Change in fair value of warrant liability

-

-

-

-

1,380

131

34

Common stock issued in exchange for professional services

-

-

-

-

4

-

-

Non-cash interest expense

-

-

-

3

58

104

111

Changes in operating assets and liabilities:
Accounts receivable

11,721

844

-2,361

3,632

4,067

1,917

-973

Receivable from Roche

8,152

1,604

403

-

-

-

-

Inventory

2,576

2,446

3,183

3,046

960

485

318

Prepaid expenses and other current assets

3,825

-1,305

3,652

1,873

442

237

70

Other assets

-210

-210

267

282

102

-10

8

Accounts payable

8,434

5,060

-1,559

3,119

1,672

147

-338

Accrued expenses and other current liabilities

15,463

8,919

4,704

1,724

1,515

1,447

580

Deferred rent and other non-current liabilities

-1,848

1,688

-1,805

133

-1,219

-

-

Deferred rent

-

-

-

-

-

-109

-

Deferred rent

-

-

-

-

-

-

376

Deferred revenue

107

1,387

377

-578

-860

1,624

-1,096

Roche related-party deferred revenue

5

-5

-3,742

-

-

-

-

Net cash used in operating activities

-120,991

-67,167

-63,726

-42,736

-30,766

-17,249

-

Net cash used in operating activities

-

-

-

-

-

-

-14,133

Investing activities
Purchases of property and equipment

15,658

20,879

25,430

9,688

6,930

3,183

5,410

Purchases of marketable securities and other investments

4,996

107,456

114,756

-

-

-

-

Proceeds from maturities of marketable securities

84,390

141,023

-

-

-

-

-

Net cash (used in) provided by investing activities

-

-

-

-

-

-

-5,410

Financing activities
Change in restricted cash

910

-

531

-861

1,564

-

-

Net cash (used in) provided by investing activities

62,826

12,688

-140,717

-8,827

-8,494

-3,183

-

Proceeds from issuance of common stock, net of issuance costs

-

-

-

-

110,381

-

-

Proceeds from indebtedness to Roche

60,000

-

-

-

-

-

-

Net cash provided by financing activities

-

-

-

-

-

-

28,986

Proceeds from issuance of restricted stock and stock option exercises

5,963

652

4,739

637

49

70

114

Payment of debt issuance costs

14

319

-

-

-

-

-

Proceeds from issuance of notes payable

-

-

-

-

-

-

2,974

Payments of notes payable

-

-

-

1,287

1,705

1,569

440

Proceeds from issuance of Series B Preferred Stock, net of issuance costs

-

-

-

-

10

-

-

Net cash provided by financing activities

65,949

333

250,126

-650

108,715

64,418

-

Effect of exchange rate changes on cash and cash equivalents

3

-

-

-

-

-

-

Supplemental disclosure of non-cash investing and financing activities
Net increase (decrease) in cash and cash equivalents

7,787

-54,146

45,683

-52,213

69,455

43,986

9,443

Cash paid for interest

545

77

-

263

171

305

308

Conversion of convertible preferred stock into common stock

-

-

-

-

98,787

-

-

Acquisition of property and equipment included in accounts payable and accrued expenses

4,098

2,029

6,822

1,334

3,916

1,070

816

Reclassification of warrant liability to additional paid-in capital

-

-

-

-

1,605

-

-

Accretion of convertible preferred stock to redemption value

-

-

-

-

139

286

296

Settlement of investor rights obligation

-

-

-

-

-

-

2,331