Guardant health, inc. (GH)
CashFlow / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
OPERATING ACTIVITIES:
Net loss

-31,829

-22,110

-13,090

-11,300

-21,351

-25,272

-23,508

-21,639

-13,844

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

3,304

3,448

2,952

2,657

2,354

2,169

2,003

1,569

1,395

Amortization of right-of-use assets

1,496

-

-

-

802

-

-

-

-

Charge of in-process research and development costs with no alternative future use

8,500

-

-

-

0

-

-

-

-

Unrealized translation gains (loss) on obligation related to royalty

0

-183

279

-93

144

106

46

411

-206

Re-valuation of contingent consideration

-190

-

-

-

0

-

-

-

-

Non-cash stock-based compensation

6,338

5,072

5,485

3,215

3,182

2,563

1,831

1,180

1,277

Non-cash interest expense

-

-

-

-

-

3

3

4

3

Amortization of premium (discount) on marketable securities

-580

357

677

723

553

453

109

-228

78

Others

56

-

-

-

0

-

-

-

-

Changes in operating assets and liabilities:
Accounts receivable, net

179

8,297

-674

11,374

-11,608

21,050

4,077

-1,601

-623

Inventory

9,967

421

584

3,920

1,120

2,061

347

-238

-321

Prepaid expenses and other current assets

2,598

5,732

1,575

-2,069

947

1,180

987

184

1,312

Other assets

-161

1,809

-86

296

833

548

158

0

-255

Accounts payable

9,491

3,915

-2,987

6,023

-2,610

1,698

2,525

-1,166

1,989

Accrued compensation

4,378

-6,047

10,917

-996

1,697

5,556

2,468

659

-608

Accrued expenses

-660

2,845

3,429

631

2,308

-255

-1,941

1,374

1,108

Operating lease liabilities

-1,858

-

-

-

329

-

-

-

-

Deferred rent

-

-

-

-

-

-221

-220

-245

-621

Deferred revenue

-341

-818

-3,401

-617

975

12,183

82

-731

1,491

Other liabilities

36

-

-

-

0

-

-

-

-

Net cash used in operating activities

-13,282

-30,342

1,347

-13,836

-4,303

-26,538

-22,047

-17,041

-6,559

INVESTING ACTIVITIES:
Purchases of marketable securities

55,760

71,822

123,627

372,875

45,966

238,757

4,623

24,436

19,634

Maturity of marketable securities

104,048

102,269

93,904

65,160

64,000

44,000

35,000

43,500

32,125

Purchases of property and equipment

9,598

7,089

5,876

3,047

2,705

2,931

5,912

7,339

4,021

Purchase of intangible assets

17,886

-

-

-

0

-

-

-

-

Net cash provided by investing activities

20,804

23,358

-35,730

-320,527

15,329

-197,688

24,465

11,725

8,470

FINANCING ACTIVITIES:
Payments made on royalty obligations

0

83

77

78

73

0

0

0

0

Payments made on capital lease obligations

38

49

17

41

21

23

21

352

47

Proceeds from issuance of common stock upon exercise of stock options

1,504

1,844

4,265

4,992

538

539

838

424

1,310

Proceeds from issuance of common stock upon the exercise of warrants

-

-

-

-

-

7

32

2

4

Proceeds from issuances of common stock under employee stock purchase plan

0

-

3,185

0

1,933

-

0

0

0

Payment of offering costs related to initial public offering and follow-on offering

0

-88

485

237

89

4,165

53

168

0

Net cash provided by financing activities

1,466

3,077

6,871

355,068

2,288

250,364

796

40,734

1,267

Net effect of foreign exchange rate changes on cash and cash equivalents

23

-

47

159

-69

-

-27

0

0

Net increase in cash and cash equivalents

9,011

-3,960

-27,465

20,864

13,245

26,165

3,187

35,418

3,178

Supplemental Disclosures of Cash Flow Information:
Operating lease liabilities arising from obtaining right-of-use assets

1,957

-

-

-

0

-

-

-

-

Cash paid for interest

-

-

-

-

-

1,184

16

21

30

Cash paid for income taxes

-

-

-

-

-

-

-

-

0

Supplemental Disclosures of Noncash Investing and Financing Activities:
Purchases of property and equipment included in accounts payable and accrued expenses

1,365

-

-

-

490

-

-

-

-

Increase in purchases of property and equipment included in accounts payable and accrued expenses

-

-

-

-

-

-962

-3,127

1,635

3,351