Tenable holdings, inc. (TENB)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
Cash flows from operating activities:
Net loss

-100,550

-99,013

-80,322

-83,551

-79,073

-73,521

0

0

0

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

7,936

6,880

6,216

6,287

6,360

6,192

0

0

0

Stock-based compensation

45,326

41,610

39,860

38,144

29,795

22,875

0

0

0

Deferred income taxes

0

-

-

-

0

-

-

-

-

Other

26

784

1,025

1,153

-169

-533

0

0

0

Changes in operating assets and liabilities:
Accounts receivable

16,232

25,941

22,527

18,916

14,096

17,408

0

0

0

Prepaid expenses and other current assets

4,899

5,188

6,226

6,771

5,705

6,105

0

0

0

Deferred commissions

10,931

12,831

11,639

11,061

9,359

9,258

0

0

0

Other assets

1,235

3,336

4,577

4,280

2,601

1,876

0

0

0

Accounts payable and accrued expenses

4,541

4,244

2,256

3,614

1,054

294

0

0

0

Accrued compensation

225

6,269

4,510

10,640

8,182

11,112

0

0

0

Deferred revenue

65,761

72,799

63,677

60,196

61,290

64,085

0

0

0

Other current liabilities

149

255

217

-49

-93

408

0

0

0

Other liabilities

273

49

354

598

140

110

0

0

0

Net cash provided by (used in) operating activities

-5,378

-10,744

-9,226

-6,302

-3,937

-2,559

0

0

0

Cash flows from investing activities:
Purchases of property and equipment

18,982

20,674

11,855

8,090

6,443

5,733

0

0

0

Purchases of short-term investments

246,975

242,059

263,077

219,941

171,403

117,488

0

0

0

Sales and maturities of short-term investments

261,019

224,594

174,485

110,750

41,750

0

0

0

0

Net cash provided by (used in) investing activities

-79,849

-113,050

-100,447

-117,281

-136,096

-123,221

0

0

0

Cash flows from financing activities:
Principal payments under finance lease obligations

16

16

1,066

1,199

1,331

1,443

0

0

0

Proceeds from stock issued in connection with the employee stock purchase plan

13,821

15,100

15,100

8,600

8,579

0

0

0

0

Proceeds from the exercise of stock options

13,148

19,048

15,701

13,385

11,067

1,668

0

0

0

Net cash provided by financing activities

26,989

34,161

29,564

286,879

282,839

264,749

0

0

0

Effect of exchange rate changes on cash and cash equivalents and restricted cash

-1,919

-1,080

-1,614

-1,288

-1,264

-1,063

0

0

0

Net increase in cash and cash equivalents and restricted cash

-60,157

-90,713

-81,723

162,008

141,542

137,906

0

0

0

Supplemental disclosure of cash flow information:
Cash paid for interest

113

96

99

104

108

111

0

0

0

Cash paid for income taxes

9,317

8,530

1,794

1,900

1,426

1,207

0

0

0

Supplemental cash flow information related to leases:
Operating cash payments for operating leases

0

-

0

0

0

-

0

0

0

Operating cash payments for finance leases

-

-

-

-

-

-

0

0

0

Finance Lease, Principal Payments

16

16

0

0

0

-

-

-

-

Supplemental disclosure of non-cash flow investing and financing activities:
Asset retirement obligations

-

-

-

-

-

-

0

0

0

Construction in progress

0

-

-

-

0

-

-

-

-