Anaplan, inc. (PLAN)
CashFlow / Yearly
Jan'20Jan'19Jan'18Jan'17
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss

-149,217

-131,016

-47,554

-40,194

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

20,341

12,937

7,399

4,324

Amortization of deferred commissions

20,508

11,709

7,409

4,822

Stock-based compensation

80,046

52,806

8,639

6,103

Reduction of operating lease right-of-use assets and accretion of operating lease liabilities

10,748

-

-

-

Loss on disposal of property and equipment

-597

-582

-71

-38

Changes in operating assets and liabilities:
Accounts receivable, net

15,833

28,542

9,982

16,316

Prepaid expenses and other current assets

4,266

1,439

5,853

956

Other noncurrent assets

1,419

-702

1,176

630

Deferred commissions

53,978

32,813

14,765

12,169

Accounts payable and accrued expenses

19,550

15,544

8,948

5,365

Deferred revenue

67,478

52,604

32,413

24,168

Payments for operating lease liabilities

10,435

-

-

-

Other noncurrent liabilities

1,475

1,073

-50

-716

Net cash used in operating activities

-14,405

-45,853

-14,501

-26,161

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment

3,991

15,122

9,565

2,787

Capitalized internal-use software

11,023

7,397

5,801

2,184

Business combinations, net of acquired cash

33,492

-

-

400

Maturities of marketable securities

-

-

-

3,000

Net cash used in investing activities

-48,506

-22,519

-15,366

-2,371

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from initial public offering, net of underwriting discounts and commissions

-

281,813

-

-

Proceeds from issuance of common stock in private placement

-

20,000

-

-

Proceeds from issuance of preferred stock, net of issuance costs

-

-

59,881

-

Proceeds from exercise of stock options

21,859

6,209

3,309

1,935

Proceeds from repayment of promissory notes

11,526

1,914

1,534

304

Proceeds from employee stock purchase plan

18,565

-

-

-

Payment of exercise of warrants

-

-37

-

-

Taxes paid related to net share settlement of equity awards

-

28,422

-

-

Principal payments on finance lease obligations

5,444

1,628

-

-

Net cash provided by financing activities

46,506

279,923

64,724

2,239

Effect of exchange rate changes on cash, cash equivalents, and restricted cash

-564

-1,714

1,264

-2,835

NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH

-16,969

209,837

36,121

-29,128

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid for interest

826

279

5

4

Cash paid for income taxes

945

582

445

258

SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES:
Purchases of property and equipment included in liabilities

1,331

1,435

-724

1,740

Finance leases for property and equipment

7,232

12,600

-

-

Deferred offering costs not paid

-

213

-

-