Quotient ltd (QTNT)
CashFlow / Yearly
Mar'19Mar'18Mar'17Mar'16Mar'15Mar'14Mar'13
OPERATING ACTIVITIES:
Net loss

-105,386

-82,338

-85,069

-33,878

-59,059

-10,165

-4,714

Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation, amortization and loss on disposal of fixed assets

12,767

10,405

9,461

2,945

1,676

622

691

Share-based compensation

4,957

4,156

4,221

2,004

1,138

933

471

Amortization of lease incentive

-372

435

428

434

443

-

-

Swiss pension obligation

575

659

616

-

-

-

-

Amortization of deferred debt issue costs

5,908

4,359

6,774

1,472

776

464

-

Accrued preference share dividends

1,050

1,050

1,050

1,050

175

-

-

Deferred income taxes

44

-649

-

-

-

-

-

Change in financial liability for share warrants

-

-

-

-15,857

22,966

-

-

Net change in assets and liabilities:
Trade accounts receivable, net

637

87

584

519

-362

748

64

Inventories

93

1,741

1,766

8,126

552

897

776

Accounts payable and accrued liabilities

370

-3,310

9,960

955

7,358

5,100

-200

Accrued compensation and benefits

1,121

1,596

778

812

772

874

720

Lease incentive

-

-

-

-

-

2,907

-

Other assets

-3,297

2,083

1,213

-2,603

1,760

3,470

-254

Net cash used in operating activities

-75,655

-68,418

-56,200

-46,973

-26,591

-4,380

-3,618

Increase in short-term investments

119,000

78,000

30,009

-

-

-

-

Realization of short-term investments

34,735

88,395

13,971

-

-

-

-

Purchase of property and equipment

4,791

21,604

20,155

28,906

23,854

7,226

891

Sale of property and equipment

-

19,741

-

-

-

-

-

Payment of rent deposit

-

5,043

-

-

-

-

-

Purchase of intangible assets

3

150

71

71

188

-94

234

Net cash used in investing activities

-89,059

3,339

-36,264

-28,977

-24,042

-7,132

-1,125

FINANCING ACTIVITIES:
Repayment of finance leases

486

1,692

141

-39

195

-166

410

Proceeds from drawdown of new debt

36,000

-

84,000

15,500

-

15,000

-

Repayment of debt

-

-

33,450

500

-

3,000

-

Debt issuance costs and fees paid to noteholders

1,216

-

5,530

703

-

372

-

Fees paid to noteholders

3,900

-

-

-

-

-

-

Proceeds from issuance of ordinary shares and warrants

115,024

84,984

16,703

71,390

-

-

-

Net cash generated from financing activities

145,422

83,292

61,582

85,648

85,074

14,594

4,673

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

5,690

-2,802

-3,424

-3,123

-4,108

-109

-65

Change in cash, cash equivalents and restricted cash

-13,602

15,411

-34,306

6,575

30,333

2,973

-135

Supplemental cash flow disclosures:
Interest paid

11,838

10,144

1,702

2,164

1,364

637

123

Reconciliation of cash, cash equivalents and restricted cash:
Proceeds from issuance of preference shares

-

-

-

-

15,000

2,885

4,263

Proceeds from issuance of ordinary shares

-

-

-

-

69,879

247

-