Avinger inc (AVGR)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13
Cash flows from operating activities
Net loss

-19,450

-27,558

-48,732

-56,128

-47,344

-31,964

-

Net loss

-

-

-

-

-

-

-39,901

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

890

1,281

1,476

1,506

1,300

1,451

1,501

Amortization of debt issuance costs and debt discount

171

117

218

222

199

212

133

Stock-based compensation

2,091

3,080

4,966

7,392

5,899

641

654

Noncash interest expense and other charges

1,575

5,634

3,252

-

-

-

-

Remeasurement of embedded derivatives

-

-

-

-

835

378

-

Write off of embedded derivatives

-

-

-

-

1,066

-

-

Remeasurement of warrant liability and embedded derivatives

-

-

-

-

-

-

1

Noncash interest expense and other charges

1,575

5,634

3,252

1,812

2,074

3,485

1,221

Common stock issued for services

-

106

-

-

-

-

-

Provision for litigation settlement

-

-

1,760

-

-

-

-

Loss on extinguishment of convertible notes

-

-

-

-

-86

-1,234

-

Provision for doubtful accounts receivable

-

-

125

3

-

-

45

Gain on sale of property and equipment

-

-

-18

-

-

-

-

Provision for excess and obsolete inventories

272

914

5,500

797

-26

-48

15

Other non-cash charges

51

-126

-

-

-

-

-

Changes in operating assets and liabilities:
Accounts receivable

248

160

-2,318

1,512

-7

441

443

Inventories

1,169

92

1,181

6,099

2,307

-1,714

3,069

Prepaid expenses and other current assets

-128

-5

-22

130

363

-444

230

Other assets

-658

-340

475

-13

35

-2

-139

Accounts payable

-485

-125

-334

470

84

17

-275

Accrued compensation

585

334

-1,945

-275

1,936

-128

281

Leasehold liability

-1,402

-

-

-

-

-

-

Accrued expenses and other current liabilities

-795

-2,208

-1,205

-191

-962

2,080

-523

Other long-term liabilities

-34

-260

-

-

-

-

-

Other long-term liabilities and accrued interest

-

-

-259

-949

-1,662

-122

-204

Net cash used in operating activities

-17,264

-18,466

-34,476

-53,069

-40,883

-21,801

-

Cash flows from investing activities
Net cash used in operating activities

-

-

-

-

-

-

-40,655

Purchase of property and equipment

88

32

45

971

577

117

496

Proceeds from sale of property and equipment

18

28

4

-

-

-

-

Net cash used in investing activities

-70

-4

-41

-971

-322

-117

-

Cash flows from financing activities
Restricted cash

-

-

-

-

-255

-

-

Net cash used in investing activities

-

-

-

-

-

-

-496

Principal paydown of capital lease obligations

-

-

25

27

22

17

18

Proceeds from public offerings, net of issuance costs

-

3,026

3,589

-

-

-

-

Proceeds from the issuance of common stock related to warrant exercises

7,993

581

-

-

323

-

-

Proceeds from the issuance of common stock under officers and directors purchase plan

63

21

-

-

-

-

-

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

-

15,525

-

-

-

-

-

Proceeds from the issuance of common stock in public offerings, net

-

10,179

-

-

-

-

-

Payments for deferred initial public offering costs

-

-

-

-

-

1,848

-

Proceeds from the issuance of common stock

-

-

-

805

432

23

-

Debt discount in connection with loan amendment

-

155

-

-

-

-

-

Payments on borrowing

-

-

-

-

27,625

-

-

Proceeds from convertible notes, net of issuance costs

-

-

-

-

-

4,700

13,399

Proceeds from borrowings, net of issuance costs

-

-

-

9,716

29,124

-

19,281

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

-

-

-

-

6,176

19,155

-5

Proceeds from the issuance of common stock related to CRG loan, net of issuance costs

-

-

-

-

4,794

-

-

Proceeds from the issuance of common stock

3,811

314

246

36,583

58,746

-

98

Net cash provided by financing activities

11,867

29,491

3,810

47,077

71,948

22,013

-

Net cash provided by financing activities

-

-

-

-

-

-

32,755

Net change in cash and cash equivalents

-5,467

11,021

-30,707

-6,963

30,743

95

-8,396

Supplemental disclosure of cash flow information
Cash paid for interest

-

60

3,942

4,354

5,934

2,281

1,587

Noncash investing and financing activities:
Conversion of convertible preferred stock to common stock upon initial public offering

-

-

-

-

137,632

-

-

Accounts payable for purchases of property and equipment

-

-

-

24

16

-

20

Disposal of fully depreciated property and equipment

54

2,849

1,738

-

-

-

-

Accretion of Series A preferred stock dividends

3,580

2,918

-

-

-

-

-

Conversion of CRG loan principal and accrued interest into Series A Convertible preferred stock

-

42,794

-

-

-

11,582

-

Issuance of Series A preferred stock to pay dividends

6,498

-

-

-

-

-

-

Increase to right of use asset and leasehold liability arising from lease amendment

4,680

-

-

-

-

-

-

Capital lease obligations for property and equipment

-

-

-

-

-

-

23

Modification of convertible preferred stock

-

-

-

-

2,384

-

-

Reclass of warrants liability to additional paid-in capital

-

-

-

-

-

34

-

Vesting of common stock subject to repurchase

-

-

-

-

18

5

10

Embedded derivatives associated with convertible notes

-

-

-

-

-

-

-179

Issuance of common stock warrants

-

-

-

-

804

175

1

Transfers between inventory and property and equipment

408

51

153

2,245

921

-916

1,829

Reclassification of right of use asset to prepaid rent

462

-

-

-

-

-

-