Airgain inc (AIRG)
CashFlow / TTM
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)

-613

926

2,137

2,710

-1,141

-2,584

0

0

0

-

-

-

-

-

-

-

-

Net income (loss)

-

-

-

-

-

-

-

-

-

-

-

-

3,979

-

0

0

0

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

438

493

537

589

642

587

522

479

441

436

474

481

493

495

0

0

0

Amortization

655

655

660

667

671

677

692

597

653

581

493

512

379

373

0

0

0

Fair market value adjustment - warrants

-

-

-

-

-

-

-

-

-

-

-

-

-

-460

0

0

0

Amortization of premium (discounts) on investments, net

223

312

356

334

275

202

0

0

0

-

-

-

-

-

-

-

-

Stock-based compensation

2,358

2,204

1,979

1,838

3,065

2,910

2,808

2,614

1,021

736

538

436

343

298

0

0

0

Deferred tax liability

-

-

-

3

32

30

-43

-0

-5

2

0

0

0

-

-

-

-

Changes in operating assets and liabilities:
Trade accounts receivable

-964

643

1,175

2,867

162

-1,043

42

-880

82

2,679

1,358

2,893

3,833

1,422

0

0

0

Inventory

-287

-158

48

302

764

610

607

184

-22

162

72

99

61

27

0

0

0

Prepaid expenses and other assets

28

189

485

265

-346

241

280

379

961

526

407

190

279

120

0

0

0

Accounts payable

-1,098

-303

563

1,393

551

294

57

-52

101

-102

-357

330

1,467

1,075

0

0

0

Accrued bonus

-53

-691

-412

-26

309

416

713

299

119

476

523

402

201

413

0

0

0

Accrued liabilities

-173

234

200

-115

-448

-470

-392

-202

277

50

292

446

190

411

0

0

0

Deferred obligation under operating lease

-200

-196

-154

-150

-148

-123

-112

-107

-101

-117

-118

-114

-110

-106

0

0

0

Net cash used in operating activities

2,323

2,350

3,493

3,180

2,328

1,377

0

0

0

-

-

-

-

-

-

-

-

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

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

Net cash used in operating activities

-

-

-

-

-

-

-

-

-

-

-

-

2,403

-

0

0

0

Purchases of available-for-sale securities

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

Maturities of available-for-sale securities

37,085

35,270

33,556

36,682

33,077

30,992

0

0

0

-

-

-

-

-

-

-

-

Purchases of property and equipment

1,152

1,196

1,283

742

645

990

819

746

646

263

195

398

353

275

0

0

0

Net cash provided by (used in) investing activities

9,187

-2,382

-3,144

-2,141

-3,972

336

0

0

0

-

-

-

-

-

-

-

-

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

-

-

-

-

-

-

-

-

-

-

-

-

-353

-

0

0

0

Repayment of notes payable

-

-

-

-

-

1,333

1,333

1,334

1,333

1,389

1,463

1,536

1,609

1,624

0

0

0

Reversal of costs related to initial public offering

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

Repurchases of common stock

1,224

1,227

1,136

1,044

1,587

2,174

0

0

0

-

-

-

-

-

-

-

-

Proceeds from issuance of common stock, net

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

Proceeds from exercise of stock options

-

-

-

-

-

-

-

0

368

-

0

0

0

-

-

-

-

Net cash provided by (used in) financing activities

-550

-392

-542

-656

-2,069

-3,117

0

0

0

-

-

-

-

-

-

-

-

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

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

Supplemental disclosure of cash flow information:
Interest paid

-

-

-

-

22

37

0

0

0

-

-

-

-

-

-

-

-

Interest paid

-

-

-

-

-

-

-

-

-

-

-

-

157

-

0

0

0

Taxes paid

72

71

74

74

59

46

0

0

0

-

-

-

-

-

-

-

-

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

-

-

-

-

-

-

-

-

-

-

-

-

-

1,356

0

0

0

Accrual of property and equipment

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash used in financing activities

-

-

-

-

-

-

-

-

-

-

-

-

35,772

-

0

0

0

Net increase (decrease) in cash and cash equivalents

-

-

-

-

-

-

-

0

-26,396

-

1,339

31,322

37,821

39,825

0

0

0