Precigen, inc. (XON)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Cash flows from operating activities
Cash flows from operating activities
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

-323,916

-514,706

-126,820

-190,274

-87,994

-85,616

-40,908

-81,874

-85,280

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

24,896

33,112

31,145

24,572

17,743

10,415

7,205

7,984

4,338

Loss on disposals of assets, net

-3,071

-20,928

-3,124

-666

-633

-208

-349

-101

-1

Impairment loss

120,489

60,504

16,773

0

0

-

-

-

-

Reacquisition of in-process research and development

0

236,748

0

0

-

-

-

-

-

Equity Securities and Preferred Stock, Unrealized and Realized Appreciation (Depreciation)

7,833

-30,200

2,586

-58,894

66,876

-10,469

10,443

-6,290

-2,675

Noncash dividend income

48

14,841

16,756

7,421

0

0

-

-

-

Amortization of discounts on investments, net

1,005

771

-411

-1,070

-642

-1,357

-716

0

-

Collaboration revenue recognized upon achievement of milestone

-

-

-

-

-

-

-

3,591

-

Income (Loss) from Equity Method Investments

-6,730

-11,608

-14,283

-21,120

-8,944

-5,260

-606

-274

-

Gain on previously held equity investment

-

-

-

-

-

-

7,415

0

-

Stock-based compensation expense

18,950

36,296

41,576

42,202

38,667

21,849

2,921

1,458

983

Contribution of services by shareholder

-

-

-

-

-

1,991

1,550

1,550

210

Shares issued as payment for services

10,446

10,695

11,118

10,777

2,169

486

124

-

-

Shares issued to nonemployee members of the Board of Directors

-

-

-

-

-

-

-

93

9

Shares issued as consideration for license agreement

-

-

-

-

59,579

0

0

-

-

Accounts Receivable, Credit Loss Expense (Reversal)

3,242

1,779

1,217

1,963

1,757

565

0

0

-

Accretion of debt discount and amortization of deferred financing costs

9,459

4,378

0

0

-

-

-

-

-

Deferred Income Tax Expense (Benefit)

-3,674

-21,278

-2,528

-3,467

1,117

0

0

-

-

Other noncash items

-837

-1,093

517

-1,662

-460

-723

75

0

-

Changes in operating assets and liabilities:
Restricted cash

-

-

-

-

0

0

-

-

-

Receivables:
Trade

262

2,698

-740

-2,588

12,138

-4,332

644

121

-33

Related parties

-967

-11,003

-631

-6,804

11,042

6,117

4,967

93

239

Notes

-

-

-

42

0

1

0

0

-

Other

656

542

-661

-271

-5,286

-15

542

-1,015

400

Inventory

-4,100

478

-663

-3,807

774

7,313

0

0

-

Prepaid expenses and other

2,262

-1,006

-492

932

2,729

465

347

413

772

Other assets

-333

-652

1,017

-2,189

2,119

-80

18

-658

614

Accounts payable

-5,349

4,680

-3,402

3,618

-3,263

1,266

-43

-1,229

-388

Accrued compensation and benefits

5,186

4,385

-1,466

-12,402

10,491

1,587

1,301

2,441

-2,249

Other accrued liabilities

-5,516

356

3,007

9,002

1,593

-586

1,558

-806

1,204

Deferred revenue

7,423

-38,578

-75,337

-25,481

74,434

20,934

-4,368

4,997

-2,245

Deferred consideration

0

0

-313

-630

-943

0

0

-

-

Lease liabilities

-995

-

-

-

-

-

-

-

-

Related party payables

45

-52

-147

310

-64

-1,137

6

-180

-215

Other long-term liabilities

-585

281

1,328

146

96

-160

-249

-83

1,191

Net cash used in operating activities

-135,927

-124,240

-103,720

-48,988

35,669

-19,858

-53,683

-61,529

-81,758

Cash flows from investing activities
Purchases of investments

55,073

178,681

0

75,246

181,572

60,478

233,979

2

188

Sales and maturities of investments

166,495

65,975

174,542

-

-

-

-

-

-

Sales of investments

-

-

-

-

-

9,100

0

0

-

Maturities of investments

-

-

-

101,987

88,000

122,992

44,996

0

-

Purchases of preferred stock and warrants

0

0

1,161

2,308

17,080

19,496

28,650

-

-

Proceeds from sales of equity securities

23,456

217

235

280

0

0

-

-

-

Purchases of equity securities

-

-

-

-

-

-

-

10,000

22,628

Acquisitions of businesses, net of cash received

0

920

-2,054

0

123,928

67,577

-517

0

28,662

Investments in affiliates

3,713

16,582

11,189

11,542

13,442

2,875

5,000

6,000

-

Decrease in cash from deconsolidation of subsidiary

7,244

0

0

-

-

-

-

-

-

Return of investment in affiliate

125

2,598

0

0

-

-

-

-

-

Cash inflows (outflows) in asset acquisition

0

15,500

-14,219

-7,244

0

0

-

-

-

Purchases of property, plant and equipment

37,883

41,587

46,666

31,629

12,749

6,371

1,527

7,491

13,003

Proceeds from sale of assets

688

2,267

1,636

274

626

176

480

23

84

Issuances of notes receivable

0

0

2,400

2,964

600

1,500

1,000

200

-

Proceeds from repayment of notes receivable

0

0

1,500

0

1,500

0

500

34

-

Proceeds from related party notes receivable

-

-

-

-

-

-

-

-

300

Net cash provided by (used in) investing activities

86,851

-151,213

104,332

-28,392

-259,245

-26,029

-223,663

-23,636

-64,097

Cash flows from financing activities
Cash flows from financing activities
Proceeds from issuance of Series F redeemable convertible preferred shares

-

-

-

-

-

-

150,000

-

-

Proceeds from IPO, net of issuance costs

-

-

-

-

-

-

168,801

0

-

Proceeds from issuance of shares in a private placement

0

0

13,686

0

0

25,000

0

0

-

Proceeds from issuance of shares and warrants in public offering, net of issuance costs

6,611

87,990

0

0

328,234

0

0

-

-

Acquisitions of noncontrolling interests

0

0

913

0

1,566

0

0

-

-

Settlement of fractional shares

-

-

-

-

-

-

5

0

-

Advances from lines of credit

11,757

4,561

5,906

5,075

15,232

4,676

0

0

-

Repayments of advances from lines of credit

10,301

4,328

6,493

4,816

16,944

6,494

0

0

-

Proceeds from issuance of subscriptions payable

-

-

-

-

-

-

-

-

7,440

Proceeds from short-term borrowings

-

-

-

-

-

-

-

-

15,000

Payments of capital lease obligations

-

-

-

-

-

-

-

77

115

Proceeds from long-term debt, net of issuance costs

376

219,859

325

547

81

268

493

0

-

Payments of long-term debt

618

623

519

1,201

1,564

679

104

0

-

Payments of deferred consideration for acquisitions

0

0

8,678

6,705

6,252

0

0

-

-

Proceeds from stock option and warrant exercises

313

2,336

980

19,165

14,462

1,489

414

473

184

Payment of stock issuance costs

0

0

10

0

0

256

3,148

16

2,675

Net cash provided by financing activities

8,138

309,795

4,284

12,065

331,683

24,004

316,451

75,940

148,111

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

-810

295

1,055

-873

209

-160

1

0

-

Net decrease in cash, cash equivalents, and restricted cash

-41,748

34,637

5,951

-66,188

108,316

-22,043

39,106

-9,225

2,256

Supplemental Cash Flow Information [Abstract]
Cash paid during the period for interest

3,751

3,868

617

964

1,195

158

51

12

18

Cash paid during the period for income taxes

50

216

566

10

1,165

0

0

-

-

Significant noncash activities
Accretion of dividends on redeemable convertible preferred shares

-

-

-

-

-

-

18,391

21,994

13,868

Stock received as consideration for collaboration agreements

4,530

0

0

18,766

9,149

14,246

19,303

21,979

19,144

Preferred stock received as consideration for collaboration amendments

-

-

-

120,000

0

0

-

-

-

Receivables converted to preferred stock

0

0

3,385

0

0

-

-

-

-

Stock and warrants issued in business combinations

0

0

16,997

0

126,863

51,682

0

0

-

Stock received as consideration upon achievement of milestone

-

-

-

-

-

-

-

18,330

-

Stock issued to acquire noncontrolling interests

0

0

5,082

0

9,412

0

0

-

-

Stock issued for reacquired in-process research and development

0

159,323

0

0

-

-

-

-

-

Stock issued in asset acquisition

-

-

-

4,401

0

0

-

-

-

Long-term debt issued to a related party in an asset acquisition

0

30,000

0

0

-

-

-

-

-

Contingent consideration assumed in asset acquisition

-

-

-

3,660

0

0

-

-

-

Stock issued as payment for contingent consideration

-

-

-

1,583

0

0

-

-

-

Noncash dividend to shareholders

0

0

22,385

0

172,419

0

0

-

-

Deferred consideration payable related to acquisition

-

-

-

-

1,992

20,115

0

0

-

Equity instruments issued in acquisitions

-

-

-

-

-

-

-

-

4,237

Accrued investment in affiliate

-

-

-

-

-

-

1,500

0

-

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

694

2,267

2,257

652

782

790

361

24

2,231

Cash, cash equivalents, and restricted cash
Purchases of equipment financed through debt

0

234

0

0

-

-

-

-

-

Receivable recorded in anticipation of dissolution of affiliate

0

0

2,598

0

0

-

-

-

-

Transfer of inventory to breeding stock

-

-

-

1,191

0

0

-

-

-