Personalis, inc. (PSNL)

CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19
Cash flows from operating activities:
Net loss

-28,538

-25,084

0

0

0

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

5,097

4,748

0

0

0

Noncash operating lease cost

1,083

982

0

0

0

Stock-based compensation expense

5,498

4,858

0

0

0

Change in fair value of convertible preferred stock warrant liability

-

1,403

0

0

0

Accretion of noncash interest and debt reduction

-

156

0

0

0

Other

-350

-427

0

0

0

Changes in operating assets and liabilities
Accounts receivable

2,485

-1,069

0

0

0

Inventory and other deferred costs

3,554

1,174

0

0

0

Prepaid expenses and other current assets

2,273

2,559

0

0

0

Accounts payable

4,603

1,398

0

0

0

Accrued and other current liabilities

1,141

1,999

0

0

0

Contract liabilities

-9,908

-6,920

0

0

0

Other long-term liabilities

-899

-1,076

0

0

0

Net cash (used in) provided by operating activities

-26,778

-18,069

0

0

0

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

0

-

-

-

-

Proceeds from maturities of available-for-sale debt securities

0

-

-

-

-

Purchases of property and equipment

7,498

8,382

0

0

0

Net cash used in investing activities

-80,654

-81,579

0

0

0

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

-

4,197

0

0

0

Proceeds from borrowings

-

20,000

0

0

0

Payments of borrowing costs

-

490

0

0

0

Repayments under borrowing arrangements

-

25,000

0

0

0

Proceeds from exercise of stock options

682

712

0

0

0

Net cash provided by financing activities

120,885

134,948

0

0

0

Effect of exchange rates on cash flows and cash equivalents

0

-

-

-

0

Net change in cash and cash equivalents

0

-

-

-

0