Tesaro, inc. (TSRO)
CashFlow / Yearly
Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Operating activities
Net loss

-496,126

-374,224

-247,749

-

-

-

-

Net loss

-

-

-

-171,012

-92,362

-61,763

-16,398

Adjustments to reconcile net loss to net cash used in operating activities:
Acquired in-process research and development

10,000

18,940

2,000

-

-

-

-

Acquired in-process research and development

-

-

-

24,900

1,940

8,000

500

Depreciation and amortization expense

9,530

3,113

1,037

-

-

-

-

Depreciation and amortization expense

-

-

-

349

-

-

-

Depreciation expense

-

-

-

-

179

64

35

Increase in fair value of investor rights obligation

-

-

-

-

-

-

1,010

Stock-based compensation expense

90,426

48,455

25,914

11,683

7,759

1,803

305

Non-cash interest expense

11,734

10,450

9,360

2,249

-

-

-

Write-down of inventory to net realizable value

16,730

-

-

-

-

-

-

Loss on disposal of property and equipment

-

-

-

-80

-

-

-

Changes in operating assets and liabilities:
Accounts receivable

47,134

3,634

2,562

-

-

-

-

Inventories

59,968

13,594

1,106

-

-

-

-

Other assets

20,214

7,770

3,639

-2,327

3,112

-1,020

2,709

Accounts payable

-1,036

-2,835

1,924

4,220

-1,301

2,565

496

Accrued expenses

80,837

31,896

20,077

6,209

1,996

5,565

2,612

Deferred revenues

134

309

92

-

-

-

-

Other liabilities

4,966

1,223

121

1,510

13

-11

8

Net cash used in operating activities

-400,121

-287,671

-194,531

-

-

-

-

Investing activities
Net cash used in operating activities

-

-

-

-117,485

-84,888

-42,757

-14,141

Acquisition of product candidates, technology licenses and milestone payments

59,665

18,940

17,000

24,900

1,940

8,000

500

Purchase of property and equipment

5,978

2,895

2,305

1,011

400

165

98

Change in restricted cash

870

1,489

500

-

-

-200

100

Net cash provided by (used in) investing activities

-66,513

-23,324

-19,805

-

-

-

-

Financing activities
Net cash used in investing activities

-

-

-

-25,911

-2,340

-7,965

-698

Proceeds from term loan, net of issuance costs

293,596

-

-

194,698

-

-

-

Purchase of capped call options

-

-

-

20,829

-

-

-

Proceeds from sale of common stock, net of issuance costs

-8

838,099

179,753

94,199

-

-

-

Proceeds from exercise of stock options and Employee Stock Purchase Plan

29,719

28,785

7,868

-

-

-

-

Net cash provided by financing activities

323,307

866,884

187,621

-

-

-

-

Proceeds from sale of common stock, net of issuance costs

-

-

-

-

91,312

77,960

-

Proceeds from exercise of stock options

-

-

-

1,663

634

33

-

Proceeds from issuance of common stock under Employee Stock Purchase Plan

-

-

-

249

147

-

-

Payment of minimum tax withholdings on share-based awards

-

-

-

33

-

-

-

Proceeds from sale of convertible preferred stock, net of issuance costs

-

-

-

-

-

58,349

-

Proceeds from sale of convertible preferred and common stock and related investor rights, net of issuance costs

-

-

-

-

-

-

52,131

Net cash provided by financing activities

-

-

-

269,947

92,093

136,342

52,131

Effect of exchange rate changes on cash and cash equivalents

545

-158

-

-

-

-

-

Decrease in cash, cash equivalents, and restricted cash

-142,782

555,731

-26,715

-

-

-

-

Increase in cash and cash equivalents

-

-

-

126,551

4,865

85,620

37,292

Non-cash investing and financing activities
Stock option exercise proceeds receivable as of period end

-

93

691

-

-

-

-

Leasehold improvement assets funded by lessor

585

2,230

-

-

-

-

-

Settlement of investor rights obligation

-

-

-

-

-

-

3,829

Purchase of property and equipment - cash not paid as of period end

40

230

238

-

-

-

-

Supplemental disclosure of cash flow information
Cash paid for interest

6,038

6,038

6,071

-

-

-

-

Income taxes paid

573

1,430

1

-

-

-

-

Conversion of convertible preferred stock to common stock

-

-

-

-

-

122,697

-