Aquantia corp (AQ)
CashFlow / TTM
Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17
Cash flows from operating activities
Net loss

-38,519

-21,471

-9,772

0

0

0

-

-

-

-

Net loss

-

-

-

-

-

-

-

-

-

0

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization

6,246

6,053

5,822

5,569

5,269

5,072

4,720

0

0

0

Stock-based compensation expense

9,559

7,832

6,520

4,979

3,264

2,409

1,673

0

0

0

Accretion of investment premium, net of amortization of discount

0

0

-

-

-

-

-

-

-

-

Change in fair value of convertible preferred stock warrant liability

-

-

-

-

-

-

990

0

0

0

Amortization of debt discount and extinguishment cost

-

-

-

-

-

-

477

0

0

0

Non-cash interest expense related to debt costs

-

-

-

-

-

-

175

0

0

0

Changes in operating assets and liabilities:
Accounts receivable

-8,474

-67

1,915

3,392

1,959

-3,304

3,517

0

0

0

Inventories

3,919

859

-3,995

-668

7,152

8,560

11,452

0

0

0

Operating lease assets, net

0

0

-

-

-

-

-

-

-

-

Prepaid expenses and other assets

-1,339

-1,584

-3,319

-1,119

-1,457

1,319

4,110

0

0

0

Accounts payable

2,420

-1,908

-1,231

687

2,302

1,509

2,139

0

0

0

Accrued and other liabilities

3,607

6,364

3,631

3,399

3,155

3,189

2,813

0

0

0

Operating lease liabilities

0

0

-

-

-

-

-

-

-

-

Net cash provided by (used in) operating activities

-11,173

-2,734

10,055

0

0

0

-

-

-

-

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

-

-

-

-

-

-

-

-

-

0

Purchases of property and equipment

6,658

4,544

4,599

7,067

5,693

5,411

5,585

0

0

0

Proceeds from sales of short-term investments

0

0

-

-

-

-

-

-

-

-

Proceeds from maturities of short-term investments

49,105

52,173

43,573

0

0

0

-

-

-

-

Purchases of short-term investments

48,473

50,054

57,724

0

0

0

-

-

-

-

Net cash provided by (used in) investing activities

-3,026

645

-16,680

0

0

0

-

-

-

-

Cash flows from financing activities
Proceeds from exercise of stock options

-

0

-

-

-

-

-

-

-

-

Net cash used in investing activities

-

-

-

-

-

-

-

-

-

0

Repayments on short and long-term borrowings

-

-

-

-

-

-

19,161

0

0

0

Proceeds from exercise of stock options and preferred stock warrants, net

-

-

-

-

-

-

-

-

-

0

Purchases of IP licenses

-

-

26

91

156

221

260

0

0

0

Payment of costs related to initial public offering

-

-

438

2,094

2,524

3,083

2,875

0

0

0

Net cash provided by financing activities

5,622

5,963

5,269

0

0

0

-

-

-

-

Net decrease in cash and cash equivalents

-8,577

3,874

-1,356

0

0

0

-

-

-

-

Net cash used in financing activities

-

-

-

-

-

-

-

-

-

0

Net decrease in cash and cash equivalents

-

-

-

-

-

-

-

-

-

0

Supplemental disclosures of cash flow information
Cash paid for interest

0

0

-

-

-

-

-

-

-

-

Cash paid for income taxes

0

0

-

-

-

-

-

-

-

-

Cash paid for amounts included in the lease liabilities

0

0

-

-

-

-

-

-

-

-

Cashless exercises of warrants, net of assumed proceeds from shares

-

-

-

0

0

0

-

-

-

-

Unpaid costs related to initial public offering

-

-

-

-

-

-

254

0

0

0

Property and equipment received and accrued

-598

2,551

86

16

1,237

657

419

0

0

0