Airgain inc (AIRG)
CashFlow / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16
Cash flows from operating activities:
Net income (loss)

-1,202

63

-135

661

337

1,274

438

-3,190

-1,105

-

-

-

-

-

-

-

-

Net income (loss)

-

-

-

-

-

-

-

-

-

-

-

-

385

-

1,183

1,311

139

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

122

120

105

91

177

164

157

144

121

99

114

107

115

137

121

118

117

Amortization

164

164

163

164

164

169

170

168

169

184

74

224

97

97

93

91

91

Fair market value adjustment - warrants

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-381

-78

Amortization of premium (discounts) on investments, net

-7

64

63

103

82

108

41

44

8

-

-

-

-

-

-

-

-

Stock-based compensation

668

599

549

542

514

374

408

1,769

358

272

213

176

73

74

111

83

28

Deferred tax liability

-

-

-

-13

5

8

3

16

2

-65

46

11

9

-

-

-

-

Changes in operating assets and liabilities:
Trade accounts receivable

-640

-908

-1,158

1,742

967

-376

534

-962

-238

709

-388

0

2,357

-611

1,146

941

-52

Inventory

-197

-72

170

-188

-68

134

424

274

-222

131

0

68

-38

41

27

30

-73

Prepaid expenses and other assets

-238

-311

459

118

-77

-15

239

-493

510

24

338

88

75

-94

121

176

-83

Accounts payable

-291

-608

-926

727

504

258

-96

-114

246

21

-205

39

42

-234

482

1,176

-349

Accrued bonus

-974

-17

494

444

-1,612

262

880

779

-1,505

559

466

599

-1,149

606

345

398

-937

Accrued liabilities

-426

-10

-33

296

-19

-44

-348

-37

-40

33

-158

442

-268

276

-4

186

-47

Deferred obligation under operating lease

-45

-77

-40

-38

-41

-35

-36

-36

-15

-24

-30

-30

-30

-26

-26

-26

-26

Net cash used in operating activities

-902

1,475

651

1,099

-875

2,618

338

247

-1,826

-

-

-

-

-

-

-

-

Cash flows from investing activities:
Purchases of available-for-sale securities

752

-

-

-

10,462

-

-

-

-

-

-

-

-

-

-

-

-

Net cash used in operating activities

-

-

-

-

-

-

-

-

-

-

-

-

-3,118

-

1,011

1,809

-853

Purchases of available-for-sale securities

-

-

-

-

-

-

11,679

8,925

3,724

-

-

-

-

-

-

-

-

Maturities of available-for-sale securities

11,400

5,750

8,650

11,285

9,585

4,036

11,776

7,680

7,500

-

-

-

-

-

-

-

-

Purchases of property and equipment

115

151

640

246

159

238

99

149

503

67

25

50

119

0

228

6

41

Net cash provided by (used in) investing activities

10,533

-777

-1,005

436

-1,036

-1,539

-2

-1,395

3,272

-

-

-

-

-

-

-

-

Cash flows from financing activities:
Net cash provided by (used in) investing activities

-

-

-

-

-

-

-

-

-

-

-

-

-119

-

-228

-6

-41

Repayment of notes payable

-

-

-

-

-

333

333

333

333

333

333

333

388

408

406

405

404

Reversal of costs related to initial public offering

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

Repurchases of common stock

190

428

606

0

193

337

514

543

779

-

-

-

-

-

-

-

-

Proceeds from issuance of common stock, net

70

-

-

-

231

-

-

-

-

-

-

-

-

-

-

-

-

Proceeds from exercise of stock options

-

-

-

-

-

-

-

196

103

-

70

113

323

-

-

-

-

Net cash provided by (used in) financing activities

-120

-372

-416

358

38

-522

-530

-1,055

-1,009

-

-

-

-

-

-

-

-

Net increase (decrease) in cash, cash equivalents and restricted cash

9,511

-

-

-

-1,873

-

-

-

-

-

-

-

-

-

-

-

-

Supplemental disclosure of cash flow information:
Interest paid

-

-

-

-

1

3

7

11

15

-

-

-

-

-

-

-

-

Interest paid

-

-

-

-

-

-

-

-

-

-

-

-

32

-

41

47

52

Taxes paid

22

17

8

25

21

20

8

10

7

-

-

-

-

-

-

-

-

Supplemental disclosure of non-cash investing and financing activities:
Accretion of Series E, F, and G preferred redeemable convertible stock to redemption amount

-

-

-

-

-

-

-

-

-

-

-

-

-

0

284

539

533

Accrual of property and equipment

21

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash used in financing activities

-

-

-

-

-

-

-

-

-

-

-

-

-64

-

10,783

-580

-404

Net increase (decrease) in cash and cash equivalents

-

-

-

-

-

-

-

-2,203

436

-

-18,417

-5,276

-3,302

28,335

11,566

1,222

-1,298