S&w seed co (SANW)
CashFlow / Yearly
Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss

-9,352

-4,725

-

-

-

-

-

-

-

Net income (loss)

-

-

-11,822

365

-3,163

373

-2,516

374

-811

Adjustments to reconcile net loss from operating activities to net cash used in operating activities
Stock-based compensation

694

748

1,409

1,190

896

872

1,053

187

-

Stock-based compensation

-

-

-

-

-

-

-

-

122

Change in allowance for doubtful accounts

996

78

449

16

83

49

22

-3

3

Inventory write-down

8,822

482

0

-

-

-

-

-

-

Depreciation and amortization

4,128

3,439

3,325

3,185

2,179

1,265

-

-

-

Gain on disposal of property, plant and equipment

86

82

-78

0

-24

11

-

-

-

Goodwill impairment charges

11,865

0

-

-

-

-

-

-

-

Intangible asset impairment charges

6,034

0

-

-

-

-

-

-

-

Change in deferred tax provision

270

0

-

-

-

-

-

-

-

Change in foreign exchange contracts

-52

272

-

-

-

-

-

-

-

Impairment charges

-

-

319

0

500

0

-

-

-

Change in deferred tax asset

-

-

-7,269

2,721

1,402

512

1,663

190

-685

Depreciation and amortization

-

-

-

-

-

-

694

272

242

Stevia inventory impairment charge

-

-

-

-

-

-

2,333

-

-

Gain on dispoal of fixed assets

-

-

-

-

-

-

0

-

-

Change in foreign exchange contracts

-

-

112

-56

64

-666

778

0

-

Change in derivative warrant liabilities

0

-431

-1,517

-1,903

1,396

0

-

-

-

Change in estimated value of assets held for sale

-1,521

0

-

-

-

-

-

-

-

Change in contingent consideration obligation

-

-

231

55

74

0

-

-

-

Loss on equity method investment

-

-

-144

-294

0

-

-

-

-

Reduction of anticipated loss on sub-lease land

141

0

-424

0

-

-

-

-

-

Amortization of debt discount

340

169

1,176

3,899

2,934

51

12

0

-

Gain on sale of marketable securities

-

-

-

-123

0

-

-

-

-

Intercompany foreign exchange gain

-

-

-

-332

0

-

-

-

-

Loss on disposal of fixed assets

-

-

-

-

-

-

-

-24

-5

Changes in:
Accounts receivable

-307

-9,207

-4,110

1,007

4,391

11,301

5,582

-909

307

Inventories

13,331

29,860

9,343

-3,561

-21,308

2,135

3,548

-452

-2,947

Prepaid expenses and other current assets

413

241

41

201

318

-273

354

-79

17

Crop production costs

-

-

-

-

-

369

484

-877

-220

Other non-current asset

-203

-259

-9

-101

341

0

-

-

0

Accounts payable

-830

-1,052

-7,400

767

-11,158

-4,890

2,583

934

-87

Accounts payable - related parties

0

-336

-64

-718

143

150

592

88

217

Deferred revenue

8,069

-456

-

-

-

-

-

-

-

Deferred revenue

-

-

369

-15

242

-

-

-

-

Accrued expenses and other current liabilities

3,114

307

314

588

1,349

-912

1,101

285

137

Other non-current liabilities

-324

21

163

-26

8

-102

-1

0

-

Net cash used in operating activities

-

-

-10,300

6,714

11,112

-17,867

-4,978

-

-

Net cash used in operating activities

21,295

-22,200

-

-

-

-

-

34

-3,699

CASH FLOWS FROM INVESTING ACTIVITIES
Additions to property, plant and equipment

735

1,187

2,960

2,253

1,595

434

7,738

-

-

Additions to property, plant and equipment

-

-

-

-

-

-

-

-384

-397

Proceeds from disposal of property, plant and equipment

567

45

877

53

7,100

24

0

-

-

Acquisition of germ plasm

-

-

-

-

-

-

57

0

-

Investment in Bioceres

-

-

-

-

4

354

0

-

-

Purchase of marketable securities

-

-

-

316

0

-

-

-

-

Sale of marketable securities

-

-

-

439

0

-

-

-

-

Equity method investment

-

-

-

439

0

-

-

-

-

Additions to internal use software

43

0

156

359

-

-

-

-

-

Acquisition of germplasm assets

0

295

0

1,000

36,688

0

8,000

-

-

Acquisition of business, net of cash acquired

26,354

0

-

-

-

-

-

-

-

Acquisition of wheat assets

-

-

-

-

-

-

-

165

-

Net cash used in investing activities

-

-

-2,239

-3,875

-31,189

-764

-15,796

-

-

Proceeds from disposal of property, plant and equipment

-

-

-

-

-

-

-

6

4

Net cash used in investing activities

-26,565

-1,436

-

-

-

-

-

-543

-392

CASH FLOWS FROM FINANCING ACTIVITIES
Net proceeds from sale of common stock

-

-

0

13,253

4,161

0

12,876

5,006

-

Net proceeds from sale of common stock

4,927

22,459

-

-

-

-

-

-

-

Net proceeds from sale of preferred stock

22,373

0

-

-

-

-

-

-

-

Net proceeds from warrant exercises

-

-

-

-

-

213

9,579

0

-

Net proceeds from exercise of common stock options

-

-

603

57

1,079

0

-

-

-

Redemption of unexercised warrants

-

-

-

-

-

-

6

0

-

Common stock repurchased

-

-

-

-

-

134

0

-

-

Taxes paid related to net share settlements of stock-based compensation awards

39

115

143

109

114

303

0

-

-

Borrowings and repayments on lines of credit, net

-21,289

5,439

-

-

-

-

-

-

-

Borrowings and repayments on line of credit, net

-

-

10,488

3,021

-766

8,914

-513

-

-

Payment of contingent consideration obligation

0

2,500

0

-

-

-

-

-

-

Proceeds from sale of convertible debt and warrants

-

-

-

-

27,000

0

-

-

-

Borrowings of long-term debt

2,359

12,590

280

573

509

0

-

-

-

Debt issuance costs

411

257

0

-

1,931

0

-

-

-

Borrowings of long-term debt

-

-

-

-

-

-

2,625

0

-

Repayments of long-term debt

3,290

10,273

304

2,124

2,488

746

91

0

-

Repayments of convertible debt

-

-

4,721

14,104

5,045

0

-

-

-

Net cash provided by financing activities

-

-

6,202

567

22,405

7,944

24,469

-

-

Net proceeds from public offering

-

-

-

-

-

-

-

-

0

Net cash provided by financing activities

4,630

27,342

-

-

-

-

-

5,006

0

EFFECT OF EXCHANGE RATE CHANGES ON CASH

-250

-129

-

-

-

-

-

-

-

EFFECT OF EXCHANGE RATE CHANGES ON CASH

-

-

176

-37

40

73

-148

0

-

NET INCREASE (DECREASE) IN CASH & CASH EQUIVALENTS

-889

3,575

-6,159

3,369

2,367

-10,613

3,545

4,496

-4,091

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid during the period for:
Interest

2,945

1,830

-

-

-

-

-

-

-

Income taxes

69

-150

-

-

-

-

-

-

-

Interest

-

-

1,366

2,085

1,491

555

362

19

0

Income taxes

-

-

210

452

210

777

0

22

0

Cash paid for acquisitions

0

295

0

1,000

-

-

-

-

-