Pagerduty, inc. (PD)
CashFlow / Yearly
Jan'20Jan'19Jan'18
Cash flows from operating activities
Net Income (Loss) Attributable to Parent

-50,339

-40,741

-38,149

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

2,337

1,692

1,346

Capitalized Contract Cost, Amortization

7,780

4,495

2,500

Stock-based compensation

27,205

19,078

18,152

Noncash Contribution Expense

0

6,200

0

Amortization of debt issuance costs

0

0

142

Loss on extinguishment of debt

0

0

-728

Other

331

-1,440

-1,227

Changes in operating assets and liabilities:
Accounts receivable

3,601

15,464

10,145

Deferred contract costs

15,996

13,809

5,725

Deferred contract costs

15,996

13,809

5,725

Prepaid expenses and other assets

2,112

2,914

1,913

Accounts payable

-1,110

1,356

2,501

Accrued expenses and other liabilities

3,668

1,931

-682

Accrued compensation

3,861

5,176

2,943

Deferred revenue

28,465

25,935

15,196

Net cash used in operating activities

-173

-5,608

-11,836

Cash flows from investing activities
Purchases of property and equipment

5,174

3,730

822

Capitalized internal-use software costs

0

389

0

Purchases of held-to-maturity investments

45,736

0

0

Proceeds from maturities of held-to-maturity investments

17,950

0

0

Purchases of available-for-sale investments

224,110

0

0

Proceeds from maturities of available-for-sale investments

25,000

0

0

Net cash used in investing activities

-232,070

-4,119

-822

Cash flows from financing activities
Proceeds from issuance of redeemable convertible preferred stock, net of issuance costs

0

89,819

43,648

Proceeds from initial public offering, net of underwriters' discounts and commissions

220,086

0

0

Payments of Stock Issuance Costs

5,945

445

0

Proceeds from repayment of promissory note

515

0

0

Proceeds from borrowing of debt, net of issuance costs

0

0

9,824

Repayments of debt

0

0

10,000

Proceeds from issuance of common stock upon exercise of stock options

7,187

1,525

1,158

Proceeds from Employee Stock Purchase Program

4,117

0

0

Proceeds from early exercised stock options, net of repurchases

0

2,227

680

Proceeds from issuance of common stock upon exercise of warrants

0

473

119

Employee payroll taxes paid related to net share settlement of restricted stock units

16

0

0

Net cash provided by financing activities

225,944

93,599

45,429

Net (decrease) increase in cash, cash equivalents, and restricted cash

-6,299

83,872

32,771

Supplemental cash flow data:
Cash paid for interest

0

0

519

Cash paid for taxes

73

45

15

Non-cash investing and financing activities:
Vesting of early exercised options

1,342

883

211

Issuance of warrants in connection with debt

0

0

694

Purchase of property and equipment, accrued but not yet paid

1,463

82

28

Costs related to initial public offering, accrued but not yet paid

0

2,816

0

Non-cash additions of property and equipment

2,212

0

0