Personalis, inc. (PSNL)
CashFlow / Yearly
Dec'19Dec'18Dec'17
Cash flows from operating activities:
Net loss

-25,084

-19,886

-23,598

Adjustments to reconcile net loss to net cash (used in) provided by operating activities
Depreciation and amortization

4,748

3,066

1,216

Noncash operating lease cost

982

-

-

Stock-based compensation expense

4,858

1,317

753

Loss on debt extinguishment

-1,704

-4,658

-

Change in fair value of convertible preferred stock warrant liability

1,403

391

64

Change in fair value of compound derivative instrument

-

-574

162

Accretion of noncash interest and debt reduction

156

1,188

928

Other

-427

5

-6

Changes in operating assets and liabilities
Accounts receivable

-1,069

2,519

1,203

Inventory and other deferred costs

1,174

2,068

539

Prepaid expenses and other current assets

2,559

1,265

-177

Accounts payable

1,398

2,164

2,635

Accrued and other current liabilities

1,999

997

684

Contract liabilities

-6,920

18,207

19,072

Other long-term liabilities

-1,076

-99

-67

Net cash (used in) provided by operating activities

-18,069

5,572

290

Cash flows from investing activities:
Purchases of available-for-sale debt securities

78,897

-

-

Proceeds from maturities of available-for-sale debt securities

5,700

-

-

Purchases of property and equipment

8,382

7,852

5,158

Net cash used in investing activities

-81,579

-7,852

-5,158

Cash flows from financing activities:
Proceeds from initial public offering, net of underwriting discounts and commissions

144,025

-

-

Payments of costs related to initial public offering

4,197

-

-

Proceeds from borrowings

20,000

-

17,225

Payments of borrowing costs

490

-

63

Repayments under borrowing arrangements

25,000

645

823

Debt extinguishment costs

794

-

-

Proceeds from issuance of common stock under ESPP

684

-

-

Proceeds from exercise of stock options

712

76

65

Other

8

-22

-

Net cash provided by financing activities

134,948

-591

16,404

Effect of exchange rates on cash flows and cash equivalents

2

-2

4

Net change in cash and cash equivalents

35,302

-2,873

11,540

Supplemental disclosures of cash flow information:
Cash paid for interest

1,257

698

321

Income taxes paid

6

7

5

Supplemental disclosures of noncash investing and financing activities:
Acquisition of property and equipment included in accounts payable and accrued liabilities

41

323

521

Convertible Notes conversion on September 20, 2018 (see Note 6)

-

13,431

-