Telaria, inc. (TLRA)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Cash flows from operating activities
Net loss from continuing operations, net of income taxes

-9,007

-9,230

-19,700

-23,850

-

-

-

-

-

Net income (loss) from discontinued operations, net of income taxes

0

-136

21,927

2,903

-

-

-

-

-

Net loss from continuing operations

-

-

-

-

-29,176

-

-

-

-

Total loss from discontinued operations

-

-

-

-

-14,054

-

-

-

-

Net loss

-

-

-

-

-

-23,489

-13,516

-16,644

-21,025

Adjustments required to reconcile net (loss) income to net cash provided by (used in) operating activities:
Impairment charges

-

-

-

-

22,665

-

-

-

-

Depreciation and amortization expense

1,486

3,705

7,760

9,173

8,344

-

-

-

-

Gain on sale of discontinued operations, before income taxes

0

0

14,958

0

0

-

-

-

-

Amortization of acquired technology

190

0

0

-

-

-

-

-

-

Depreciation and amortization expense

-

-

-

-

-

6,675

6,310

5,992

956

Loss from sublease

-

-

-

-246

0

-

-

-

-

Amortization of intangible assets

-

-

-

-

-

-

-

-

5,132

Amortization of deferred financing costs

-

-

-

-

-

-

-

-

2

Amortization of original issuance discount

-

-

-

-

-

-

-

-

9

Bad debt expense

27

190

356

-

-

-16

-19

70

-29

Amortization of operating lease right-of-use-asset

4,035

0

0

-

-

-

-

-

-

Mark-to-market expense

0

0

-148

-

-

-

-

-

-

Bad debt (benefit)

-

-

-

66

87

-

-

-

-

Mark-to-market expense

-

-

-

-1,263

-113

6

313

-22

-373

Compensation expense related to the acquisition-contingent consideration

0

0

1,810

3,568

0

-

-

-

-

Deferred tax expense (benefit)

6

-4

-442

-92

-61

-

-

-

-

Loss on disposal of property and equipment

-53

-21

-392

-23

0

-

-

-

-

Stock based compensation expense

5,759

3,820

5,394

3,900

4,007

4,622

3,404

2,919

2,883

Stock-based long-term incentive compensation expense

-

-

-

-300

436

673

1,614

-

-

Change in unrealized gain on short-term investments available for sale

-

-

-

-

-

-

-

-7

12

Net change in operating assets and liabilities:
Increase in accounts receivable

53,616

43,283

19,891

8,277

22,675

5,394

5,428

2,242

4,430

Decrease in contingent consideration on acquisition

0

0

-4,753

-3,406

0

-

-

-

-

Increase in prepaid expenses, other current assets and other long-term assets

2,087

1,781

3,157

-583

3,381

-299

964

355

17

Increase in accounts payable and accrued expenses

59,407

48,779

13,831

6,728

20,178

5,899

9,604

4,787

-3,135

Increase (decrease) in other current liabilities

710

322

-126

179

0

-

-

-

-

Decrease in operating lease liability

-4,788

0

0

-

-

-

-

-

-

Decrease in deferred tax liability

-

-

-

0

0

-

-

-

-

Increase (decrease) in deferred rent and security deposits payable

7

488

-629

628

5,639

9

129

166

461

(Decrease) increase in deferred income

0

-619

1,407

-

-

-256

61

175

35

Decrease/(increase) in restricted cash

-

-

-

-

0

-

-

-

-

Decrease in other liabilities

-

-

-

-103

93

-

-

-

-

Increase (decrease) in other liabilities

100

-512

0

0

-

-

-

-

-

Net cash provided by (used in) in operating activities

2,282

1,760

-10,631

-6,900

-7,959

-

-

-

-

Cash flows from investing activities:
Net cash used in operating activities

-

-

-

-

-

-10,984

882

-5,103

-18,797

Purchase of property and equipment

161

2,740

1,113

2,933

7,732

4,026

2,705

1,156

733

Maturities of short-term investments

-

-

-

-

-

-

-

8,652

11,791

Purchases of short-term investments

-

-

-

-

-

-

-

-

12,267

Change in restricted cash

-

-

-

-

-

-

-621

-36

-

Purchase of patents not subject to amortization

41

0

0

-

-

-

-

50

-

Acquisition of Transpera, Inc., net of cash acquired

-

-

-

-

-

-

-

-15

-12

Acquisition, net of cash acquired

0

4,771

0

0

1,672

-

-

1,950

-

Cash received from sale of discontinued operations

0

0

49,000

0

0

-

-

-

-

Expenses paid with respect to sale of discontinued operations

0

0

1,954

0

0

-

-

-

-

Net cash (used in) provided by investing activities

-202

-7,511

45,933

-2,933

-9,404

-

-

-

-

Cash flows from financing activities:
Proceeds from issuance of common stock under employee stock purchase plan

511

523

446

499

0

-

66,598

-

-

Payment of contingent consideration on acquisition

-1,500

0

0

-431

0

-

-

-

-

Net cash used in investing activities

-

-

-

-

-

-4,026

-2,084

5,547

-1,197

Repayment of amount outstanding under credit facility

-

-

-

-

-

-

6,000

-

-

Proceeds from the exercise of stock option awards

6,749

1,845

699

161

108

767

912

433

344

Principal portion of capital lease payments

0

0

214

19

0

-

-

-

-

Proceeds from preferred stock issuance, net of $1,321 issuance costs

-

-

-

-

-

-

-

-

35,679

Treasury stock — repurchase of stock

0

23,537

2,406

6,037

0

-

-

-

83

Tax withholdings related to net share settlements of restricted stock units

1,391

1,312

1,842

505

494

565

-

-

-

Net cash provided by (used in) financing activities

4,369

-22,481

-3,317

-6,332

-386

-

-

-

-

Net increase (decrease) in cash and cash equivalents

6,449

-28,232

31,985

-16,165

-

-

-

-

-

Net cash used in financing activities

-

-

-

-

-

202

61,510

433

35,940

Net increase (decrease) in cash and cash equivalents

-

-

-

-

-17,749

-

-

-

-

Effect of exchange rate changes in cash and cash equivalents

56

-429

405

-392

-151

-

-

-

-

Net (decrease) increase in cash and cash equivalents

-

-

-

-

-

-14,808

60,308

877

15,946

Effect of exchange rate changes in cash and cash equivalents

-

-

-

-

-

-96

-150

-58

177