Aratana therapeutics, inc. (PETX)
CashFlow / Yearly
Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13
Cash flows from operating activities
Net loss

-14,722

-47,510

-33,575

-84,054

-38,816

-6,938

Adjustments to reconcile net loss to net cash used in operating activities:
Acquired in-process research and development

-

-

-

-

2,157

0

Stock-based compensation expense

4,913

7,118

8,476

8,592

7,130

1,025

Depreciation and amortization expense

990

1,162

991

1,840

2,043

313

Impairment of intangible assets

-

7,448

7,942

43,398

-

-

Gain on sale of marketable securities

-

-

-

3,874

-

-

Gain on deconsolidation of a variable interest entity

-

-

276

-

-

-

Non-cash interest expense

1,018

512

478

129

41

23

Creditor fees

-

-

-

150

-

-

Market value adjustments to inventories

2,650

741

5,186

-

-

-

Change in fair value of contingent consideration

-

-

-

-1,248

-133

305

Change in fair value of derivative instruments

-

-

-

1,274

465

-

(Gain) loss on disposition of property and equipment

-

30

-2

-

0

-

Deferred tax benefit

-

-

-

-1,698

-1,443

-12,722

Changes in operating assets and liabilities:
Accounts receivable, net

-202

2,319

27

-281

102

-

Inventories

499

3,187

15,010

879

372

-

Prepaid expenses and other current assets

185

-335

771

595

642

-

Prepaid expenses

-

-

-

-

-

249

Other assets

-188

-88

5

31

45

14

Accounts payable

-6,540

62

6,182

-117

-1,143

1,527

Accrued expenses and other liabilities

924

-2,605

2,084

1,185

482

579

Licensing and collaboration commitment

-200

-

7,000

-

-

-

Net cash used in operating activities

-11,261

-38,185

-11,323

-38,495

-

-

Deferred income

-

-

-

-

-880

-

Net cash provided by (used in) operating activities

-

-

-

-

-32,188

-16,151

Cash flows from investing activities
Milestone payments for intangible assets

-

6,000

1,000

-

-

-

Purchases of property and equipment, net

-

1

72

2,245

471

94

Cash paid for acquisitions, net of cash received

-

-

-

-

12,075

30,994

Proceeds from sales of marketable securities

-

-

-

7,456

-

-

Purchase of investments

4,218

3,731

229,836

2,050,594

371,449

5,169

Proceeds from maturities of investments

3,725

3,980

288,287

2,079,396

286,670

6,881

Cash contributed as investment in a noncontrolled entity

-

-

94

-

-

-

Net cash provided by investing activities

-493

-5,752

57,285

34,013

-

-

Purchase of derivative instruments

-

-

-

-

643

-

Purchase of in-process research and development

-

-

-

-

2,157

-

Change in restricted cash

-

-

-

-

-

-141

Net cash provided by (used in) investing activities

-

-

-

-

-100,125

-29,235

Cash flows from financing activities
Payments for debt issuance costs

-

210

-

-

-

-

Proceeds from issuance of loans payable, net of discount

-

-

-

24,779

-

14,914

Payments on loans payable

36,500

3,500

-

-

-

-

Payment for loans payable final payment fee, termination fee and other fees

1,343

165

-

-

-

-

Taxes paid for awards vested under equity incentive plans

68

19

-

7

-

-

Repurchase of common stock

-

-

-

-

1,081

-

Proceeds from stock option exercises

15

247

138

312

225

153

Proceeds from issuance of common stock, net of commissions and underwriter fees

-

-

-

-

137,220

-

Proceeds from issuance of common stock, net of commissions and underwriter fees

24,394

27,463

14,587

-

-

-

Repurchase, early exercised stock

-

-

-

-

-

6

Proceeds from public offering, net of commission

-

-

-

-

-

36,897

Payments for common stock issuance costs

171

345

93

189

2,153

2,617

Issuance of common stock private investment in public entitiy

-

-

-

-

-

19,750

Payments on loans payable

-

-

-

-

-18,067

-

Cash paid for contingent consideration

-

-

-

3,000

15,166

-

Net cash provided by financing activities

-

-

-

-

100,978

72,497

Net cash provided by (used in) financing activities

-13,673

23,471

14,632

21,895

-

-

Effect of exchange rate on cash

-9

27

-42

-

-

-

Effect of exchange rate on cash

-

-

-

-131

74

-

Net decrease in cash, cash equivalents and restricted cash

-25,436

-20,439

60,552

17,282

-

-

Net increase (decrease) in cash and cash equivalents

-

-

-

-

-31,261

27,111

Supplemental disclosure of cash flow information
Cash paid for interest

3,965

2,966

2,911

1,057

-

-

Cash paid for interest

-

-

-

-

942

357

Supplemental disclosure of noncash investing and financing activities:
Unpaid common stock issuance costs included in accounts payable

-

48

-

-

-

-

Conversion of preferred stock into common stock

-

-

-

-

-

41,953

Payment of dividends on preferred stock

-

-

-

-

-

4,535

Contingent consideration relating to Okapi Sciences NV acquisition

-

-

-

-

15,166

-

Note payable related to Okapi Sciences NV acquisition

-

-

-

-

15,134

-

Non-cash exercise of warrants

-

-

-

750

-

-