Mimecast limited (MIME)
CashFlow / Yearly
Mar'20Mar'19Mar'18Mar'17Mar'16Mar'15Mar'14
Operating activities
Net loss

-2,200

-7,001

-12,386

-5,441

-3,244

285

-16,890

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

32,245

29,953

18,960

11,881

10,527

11,028

8,958

Share-based compensation expense

39,544

25,954

11,734

10,294

7,886

5,426

1,232

Amortization of deferred contract costs

9,587

6,390

-

-

-

-

-

Amortization of debt issuance costs

501

336

-

-

-

-

-

Amortization of operating lease right-of-use assets

31,940

-

-

-

-

-

-

Provision for doubtful accounts

-

-

-

-

91

133

23

Impairment of long-lived assets

0

0

1,700

0

0

-

-

Other non-cash items

54

400

-365

-128

106

110

91

Loss (gain) on disposal of fixed assets

-

-

-

-

5

16

-69

Unrealized currency losses on foreign denominated transactions

-1,567

-880

-2,958

6,496

988

4,052

-2,264

Changes in assets and liabilities:
Accounts receivable

20,467

18,771

17,935

11,663

9,820

4,334

6,563

Prepaid expenses and other current assets

-8,808

2,046

5,037

2,752

2,191

-684

354

Deferred contract costs

22,751

20,219

-

-

-

-

-

Other assets

1,161

2,045

-33

-1,861

437

206

1,674

Accounts payable

4,215

2,093

-104

758

-542

-38

144

Deferred revenue

38,457

45,901

39,042

29,072

18,588

11,378

8,786

Operating lease liabilities

-25,941

-

-

-

-

-

-

Accrued expenses and other liabilities

-3,752

5,210

7,070

4,872

4,672

2,849

2,947

Net cash provided by operating activities

90,538

66,235

46,412

32,514

24,643

23,247

-967

Investing activities
Purchases of strategic investments

3,025

-

-

-

-

-

-

Purchases of investments

-

42,856

76,948

67,550

-

-

-

Maturities of investments

36,000

66,000

77,808

7,000

-

-

-

Purchases of property, equipment and capitalized software

53,234

28,795

34,498

18,491

14,234

12,583

17,888

Payments for acquisitions, net of cash acquired

45,280

115,673

1,381

5,574

-

-

-

Net cash used in investing activities

-65,539

-121,324

-35,019

-84,615

-14,234

-12,583

-17,888

Proceeds from issuance of ordinary shares

25,428

24,986

17,128

4,476

885

632

30

Withholding taxes related to net share settlement of ESPP purchases and vesting of RSUs

2,476

298

89

-

-

-

-

Payments on debt

4,375

1,875

1,825

4,559

5,412

3,483

252

Payments on finance lease obligations

844

1,275

1,039

249

-

-

-

Payments on construction financing lease obligations

-

2,301

1,019

-

-

-

-

Proceeds from issuance of debt, net of issuance costs

-

97,748

-

-

-

8,282

-

Proceeds from initial public offering, net of issuance costs

-

-

-

-

68,328

-

-

Net cash provided by financing activities

17,733

116,985

13,156

-332

63,801

5,431

-222

Effect of foreign exchange rates on cash

-6,350

-2,659

2,471

-2,388

-960

-2,363

1,777

Net increase in cash and cash equivalents

36,382

59,237

27,020

-54,821

73,250

13,732

-17,300

Supplemental disclosure of cash flow information
Cash paid during the period for interest

4,114

4,598

591

211

488

593

451

Cash paid during the period for income taxes

2,489

3,010

2,545

2,046

58

32

28

Supplemental disclosure of non-cash investing and financing activities
Unpaid purchases of property, equipment and capitalized software

13,232

7,634

7,977

848

308

1,591

3,345

Property and equipment acquired under capital lease

-

-

4,000

713

-

-

-

Conversion of convertible preferred shares to ordinary shares

-

-

-

-

59,305

-

-

Derecognition of building upon completion of construction period

-

-56,794

-

-

-

-

-

Operating lease right-of-use assets exchanged for lease obligations

13,982

-

-

-

-

-

-

Withholding taxes payable upon RSU vesting

-

41

-

-

-

-

-

Amounts due from seller for acquisitions

-

-

-

600

-

-

-