Axonics modulation technologies, inc. (AXNX)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
Cash Flows from Operating Activities
Net loss

-81,434

-79,935

-66,849

-49,409

-38,996

-32,483

0

0

0

Adjustments to reconcile net loss to net cash used in operating activities
Depreciation, Depletion and Amortization

1,295

1,191

1,163

1,088

1,009

946

0

0

0

Stock-based compensation

11,500

8,720

6,046

3,365

1,680

606

0

0

0

Amortization of debt issuance costs

943

873

851

654

456

338

0

0

0

Provision for doubtful accounts

0

-

-

-

0

-

-

-

-

Changes in operating assets and liabilities
Accounts receivable

20,555

7,527

735

1,272

804

427

0

0

0

Inventory

14,166

11,986

10,678

6,185

3,346

2,255

0

0

0

Prepaid expenses and other current assets

1,467

752

1,007

1,476

1,794

3,009

0

0

0

Other assets

65

299

142

-101

-80

-65

0

0

0

Accounts payable

5,338

2,446

2,249

467

632

1,820

0

0

0

Accrued liabilities

1,977

1,155

2,324

1,672

534

846

0

0

0

Accrued compensation and benefits

0

-

-

-

0

-

-

-

-

Lease liability

67

-126

-128

-109

-117

-109

0

0

0

Net cash used in operating activities

-93,706

-83,454

-64,614

-48,812

-37,807

-31,370

0

0

0

Cash Flows from Investing Activities
Purchases of property and equipment

1,703

1,339

1,184

1,658

1,417

1,228

0

0

0

Purchases of short-term investments

26,106

36,404

90,303

96,201

88,420

78,122

0

0

0

Proceeds from sales and maturities of short-term investments

80,925

83,030

76,317

68,749

33,997

19,300

0

0

0

Net cash provided by investing activities

53,116

45,287

-15,170

-29,110

-55,840

-60,050

0

0

0

Cash Flows from Financing Activities
Payment of debt issuance costs

-

-

-

-

-

142

0

0

0

Proceeds from debt

-

-

-

-

-

20,000

0

0

0

Proceeds from exercise of stock options

806

506

466

361

53

9

0

0

0

Payments of Stock Issuance Costs

-

-

-

-

-

-

0

0

0

Proceeds from issuance of preferred stock and noncontrolling interest

-

-

-

-

-

20,098

0

0

0

Net cash provided by financing activities

111,255

110,955

136,042

135,937

135,629

165,342

0

0

0

Effect of exchange rate changes on cash and cash equivalents

-179

-12

-175

-64

-23

-14

0

0

0

Net decrease in cash and cash equivalents

70,486

72,776

56,083

57,951

41,959

73,908

0

0

0

Supplemental Disclosure of Cash Flow Information
Cash paid for interest

1,405

1,436

1,455

1,276

1,071

751

0

0

0

Cash paid for taxes

1

1

1

1

1

1

0

0

0

Noncash Investing and Financing Activities
Common stock issuance on stock option exercises for promissory notes

-

-

-

-

-

71

0

0

0

Warrants issued as debt issuance costs

-

-

-

-

-

733

0

0

0

Accrued loan fees as debt issuance costs

-

-

-

-

-

1,500

0

0

0