Veracyte, inc. (VCYT)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13
Operating activities
Net loss

-12,599

-22,999

-31,003

-31,358

-33,704

-29,373

-25,580

Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization

4,117

3,920

3,841

3,511

2,254

1,175

999

Bad debt expense

-

-

-

68

105

54

109

(Gain) loss on disposal of property and equipment

23

0

-12

-12

0

0

-

Contract with Customer, Liability, Revenue Recognized

-

-

-

948

-

-

-

Genzyme co-promotion fee amortization

-

-

-

-

1,897

2,269

2,500

Stock-based compensation

9,807

5,958

6,617

6,378

5,602

3,548

1,247

Other income

0

-93

0

0

-

-

-

Conversion of accrued interest to long-term debt

-

-

-

385

0

0

-

Amortization of debt issuance costs

83

32

472

173

46

97

56

Interest on end-of-term debt obligation and prepayment penalty

229

312

1,589

206

79

-

-

Interest on end-of-term debt obligation

-

-

-

-

-

81

42

Change in value of preferred stock liability

-

-

-

-

-

-

-2,070

Change in value of preferred stock warrant liability

-

-

-

-

-

-

86

Changes in operating assets and liabilities:
Accounts receivable

6,161

452

3,960

5,321

558

1,961

683

Supplies

3,404

-1,922

1,849

-292

71

1,129

1,517

Prepaid expenses and other current assets

-154

517

7

415

-304

38

722

Right-of-use assets - operating lease and operating lease liability

171

0

0

-

-

-

-

Other assets

351

760

192

-25

42

46

-24

Accounts payable

-141

-1,568

1,728

-1,441

-3,546

1,874

3,348

Accrued liabilities

5,228

724

-1,163

451

4,463

355

3,862

Net cash used in operating activities

-3,232

-13,521

-23,915

-27,982

-26,965

-27,632

-19,159

Investing activities
Cash paid for acquisition

40,000

0

0

-

-

-

-

Purchases of property and equipment

2,756

1,874

1,755

4,210

6,165

2,024

1,332

Proceeds from disposal of property and equipment

23

0

440

0

0

6,916

-

Change in restricted cash

-

-

-

-

533

70

-50

Net cash used in investing activities

-42,733

-1,874

-1,315

-4,210

-6,698

-9,010

-1,282

Financing activities
Payment of deferred stock offering costs

-

-

-

-

247

0

-

Proceeds from the issuance of long-term debt, net of debt issuance costs

0

0

24,880

24,452

0

0

4,877

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

-

-

-

-

-

-

12,945

Proceeds from issuance of common stock in a private placement, net of issuance costs

-

-

-

-

37,258

0

-

Proceeds from issuance of common stock in a public offering, net of issuance costs

137,848

55,038

200

31,949

0

-

66,304

Commissions and issuance costs relating to initial public offering

-

-

-

-

-

129

7,019

Payment of long-term debt

24,900

0

25,385

5,000

0

0

-

Payment of end-of-term debt obligation and prepayment penalty

0

0

1,536

288

0

110

-

Proceeds from legal settlement regarding short-swing profits

0

403

0

0

-

-

-

Payment of financial lease liability

308

292

274

0

0

-

-

Proceeds from the exercise of common stock options and employee stock purchases

14,647

4,350

1,897

1,216

722

675

552

Net cash used in financing activities

127,287

59,499

-218

52,329

37,733

436

77,659

Supplementary cash flow information of non-cash investing and financing activities:
Operating lease liability arising from obtaining right-of-use assets - operating lease at beginning of period

14,118

0

0

-

-

-

-

Shares issued for purchase consideration for a business combination

10,000

0

0

-

-

-

-

Deferred purchase consideration for a business combination

6,088

0

0

-

-

-

-

Fair value of common stock issued for acquisition

-

-

-

-

-

10,078

-

Non-cash issuance of long-term debt

-

-

-

-

-

5,000

-

Non-cash repayment of long-term debt

-

-

-

-

-

5,000

-

Net receivable for reimbursement of public offering issuance costs

-

-

-

144

0

0

-

Purchases of property and equipment included in accounts payable and accrued liabilities

226

273

42

363

1,825

383

25

Non-cash purchases of property and equipment

-

-

-

-

-

-

257

Transfer of preferred stock liability to equity

-

-

-

-

-

-

2,653

Preferred stock warrants

-

-

-

-

-

-

175

Conversion of preferred stock warrant liability to common stock warrants

-

-

-

-

-

-

261

Issuance of common stock from the non-cash exercise of common stock warrants

-

-

-

-

-

187

-

Supplementary cash flow information:
Interest paid on debt

332

1,547

2,718

2,149

278

307

132

Transfer of equity-based compensation from liabilities to equity

-

-

-

-

-

-

259

Cash paid for tax

35

79

21

7

22

0

-

Conversion of convertible preferred stock to common stock

-

-

-

-

-

-

79,022

IPO costs included in accounts payable and accrued liabilities

-

-

-

-

-

-

129

Net decrease in cash, cash equivalents and restricted cash

81,322

44,104

-25,448

20,137

4,070

-36,206

57,218