Personalis, inc. (PSNL)
CashFlow / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19
Cash flows from operating activities:
Net loss

-9,139

-6,645

-6,885

-5,869

-5,685

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

1,396

1,366

1,190

1,145

1,047

Noncash operating lease cost

315

309

1,102

-643

214

Stock-based compensation expense

1,249

1,201

1,402

1,646

609

Change in fair value of convertible preferred stock warrant liability

-

0

0

1,269

134

Accretion of noncash interest and debt reduction

-

0

53

81

22

Other

64

-354

-75

15

-13

Changes in operating assets and liabilities
Accounts receivable

2,208

-1,144

-2,934

4,355

-1,346

Inventory and other deferred costs

1,832

1

1,067

654

-548

Prepaid expenses and other current assets

-178

-851

3,153

149

108

Accounts payable

2,385

924

637

657

-820

Accrued and other current liabilities

729

923

1,643

-2,154

1,587

Contract liabilities

-1,569

2,250

-8,140

-2,449

1,419

Other long-term liabilities

-83

-271

-275

-270

-260

Net cash (used in) provided by operating activities

-8,643

2,405

-9,638

-10,902

66

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

27,242

-

-

-

-

Proceeds from maturities of available-for-sale debt securities

27,283

-

-

-

-

Purchases of property and equipment

76

1,913

3,668

1,841

960

Net cash used in investing activities

-35

-34,848

-43,930

-1,841

-960

Cash flows from financing activities:
Payments of costs related to initial public offering

-

247

1,959

1,514

477

Proceeds from borrowings

-

0

0

0

20,000

Payments of borrowing costs

-

0

0

0

490

Repayments under borrowing arrangements

-

0

20,000

0

5,000

Proceeds from exercise of stock options

323

34

67

258

353

Net cash provided by financing activities

323

471

-22,686

142,777

14,386

Effect of exchange rates on cash flows and cash equivalents

3

-

-

-

1

Net change in cash and cash equivalents

-8,352

-

-

-

13,493