Forescout technologies, inc (FSCT)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15
Cash flows from operating activities:
Net Income (Loss) Attributable to Parent

-118,535

-74,836

-80,720

-65,479

-27,260

Adjustments to reconcile net loss to net cash (used in) provided by operating activities
Stock-based compensation

55,450

53,497

42,596

16,834

8,712

Depreciation and amortization

11,912

8,003

6,068

3,610

1,788

Amortization of discount on debt and interest income

-

-

-

-

651

Revaluation of warrant liabilities

0

0

727

-1,104

5,621

Other

-38

-461

127

-694

-

Allowance for doubtful accounts

-

-

-

-

-346

Changes in operating assets and liabilities
Accounts receivable

5,220

10,899

19,992

14,608

6,533

Inventory

-1,129

-2,168

2,719

450

55

Deferred commissions

506

2,621

7,469

9,624

-

Deferred cost of revenue

-

-

-

-

-2,492

Prepaid expenses and other current assets

2,289

3,084

141

4,772

1,017

Other assets

188

3,543

-60

992

212

Accounts payable

-1,239

4,632

1,734

596

29

Accrued compensation

1,370

7,057

8,072

4,134

819

Accrued expenses

3,415

2,667

-599

2,045

2,201

Deferred revenue

15,939

30,366

49,569

23,888

17,003

Customer deposits

-

-

-

-

-712

Severance pay, net

-

-

-

-

23

Other liabilities

16,200

-379

206

6,937

193

Net cash (used in) provided by operating activities

-22,524

13,489

-2,735

-38,291

3,397

Cash flows from investing activities:
Purchases of property and equipment

7,760

7,628

4,517

22,006

2,757

Purchases of marketable securities

63,569

54,530

123,032

23,983

0

Proceeds from maturities of marketable securities

82,345

130,633

0

12,000

0

Proceeds from sales of marketable securities

-

-

-

11,979

0

Business acquisition, net of cash acquired

10,271

105,425

0

0

-

Change in restricted cash

-

-

-

-

3,308

Net cash provided by (used in) investing activities

745

-36,950

-127,549

-22,010

-6,065

Cash flows from financing activities:
Net borrowings of notes payable

-

-

-

29,977

0

Repayments of notes payable

7,500

7,500

7,500

20,130

172

Payment of accrued success fees

0

0

350

0

0

Net proceeds from issuance of redeemable convertible preferred stock

-

-

-

2,399

75,340

Proceeds from sales of shares through employee equity incentive plans

36,380

31,790

1,626

1,071

-

Proceeds from issuance of redeemable convertible preferred stock upon exercise of warrants

-

-

-

-

90

Proceeds from exercise of stock options

-

-

-

-

11,784

Repurchase of unvested common stock

-

-

-

-

149

Payment related to shares withheld for taxes on vesting of restricted stock units

4,538

11,443

0

0

-

Payments of Stock Issuance Costs

0

1,542

4,245

7

0

Proceeds from public offering, net of underwriting discounts and commissions

0

13,818

124,233

0

0

Others

20

0

0

-

-

Net cash provided by financing activities

24,362

25,123

113,764

13,310

86,893

Effect of exchange rate changes on cash and cash equivalents

-4

-7

0

0

-

Net change in cash, cash equivalents, and restricted cash for period

2,579

1,655

-16,520

-46,991

84,225

Supplemental disclosure of cash flow information:
Cash paid for income taxes

3,286

1,447

1,634

1,012

310

Cash paid for interest

384

628

819

2,014

2,011

Noncash disclosure of investing and financing activities:
Change in liability for early exercise of stock options, net of vested portion

405

840

1,089

1,075

-2,203

Costs related to issuance of redeemable convertible preferred stock in accrued expenses

-

-

-

-

1,542

Leasehold improvements paid by lessor

-

-

-

-

238

Purchases of property and equipment recorded in accounts payable and accrued expenses

-

-

-

-

107

Deferred offering costs included in accrued expenses

-

-

-

1,435

0

Conversion of preferred stock warrants to common stock warrants in connection with initial public offering

0

0

4,173

0

0

Cashless exercise of preferred stock warrants

0

0

1,428

0

0

Leased assets obtained in exchange for new operating lease liabilities

15,159

-

-

-

-