Talend s.a. (TLND)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
Cash flows from operating activities:
Net loss for the period

-61,866

-61,469

-60,211

-56,101

-46,657

-39,027

0

0

0

Adjustments to reconcile net loss to net cash (used in) from operating activities:
Depreciation

2,900

2,800

2,658

2,476

2,259

2,000

0

0

0

Amortization of intangible assets

5,300

5,300

5,000

4,171

3,271

2,500

0

0

0

Amortization of debt discount and issuance costs

0

-

-

-

-

-

-

-

-

Amortization of contract acquisition costs

0

-

-

-

0

-

-

-

-

Non-cash operating lease cost

0

-

-

-

0

-

-

-

-

Unrealized (gain) loss foreign exchange

360

-617

-8

-18

-386

-134

0

0

0

Accrued interest on convertible debt

0

-

-

-

-

-

-

-

-

Share-based compensation

37,431

33,792

32,901

29,367

23,506

20,837

0

0

0

Changes in operating assets and liabilities:
Accounts receivable

5,465

13,623

6,571

5,768

10,707

12,387

0

0

0

Contract acquisition costs

0

-

-

-

0

-

-

-

-

Other assets

6,933

8,513

9,602

6,584

7,064

6,435

0

0

0

Accounts payable

-763

-1,286

4,436

2,875

-570

1,643

0

0

0

Accrued expenses and other current liabilities

4,529

5,758

4,623

6,890

5,377

9,987

0

0

0

Contract liabilities - deferred revenue

16,601

19,729

14,303

16,664

20,640

24,778

0

0

0

Operating lease liabilities

-216

-85

0

0

0

-

-

-

-

Net cash from (used in) operating activities

-3,883

-14,517

-12,375

-6,678

-10,036

3,435

0

0

0

Cash flows from investing activities:
Acquisition of property and equipment

4,053

2,191

4,164

5,202

5,033

5,006

0

0

0

Net cash used in investing activities

-4,053

-2,191

-63,657

-64,695

-64,526

-64,499

0

0

0

Proceeds from issuance of ordinary shares related to exercise of stock awards

5,780

5,805

4,977

5,294

6,113

7,053

0

0

0

Proceeds from issuance of ordinary shares related to employee stock purchase plan

4,752

4,738

0

0

0

-

-

-

-

Repayment of borrowings

201

203

170

124

215

242

0

0

0

Net cash from financing activities

157,829

157,838

158,694

9,248

9,976

8,616

0

0

0

Net increase (decrease) in cash and cash equivalents

149,893

141,130

82,662

-62,125

-64,586

-52,448

0

0

0

Effect of exchange rate changes on cash and cash equivalents

-1,515

1,841

-798

847

-1,739

-836

0

0

0