Carbon black, inc. (CBLK)
CashFlow / Yearly
Dec'18Dec'17Dec'16
Cash flows from operating activities:
Net loss

-82,057

-53,212

-44,709

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

7,965

7,089

7,932

Stock-based compensation expense

13,576

8,956

7,356

Provisions for doubtful accounts

284

-347

417

Non-cash interest expense

47

22

165

Change in fair value of warrant liability

8,838

810

-11

Loss on extinguishment of debt

-

-

-161

Deferred income taxes

-468

-31

-2,366

Other non-cash income

560

-

-

Changes in operating assets and liabilities:
Accounts receivable

1,990

16,901

13,737

Prepaid expenses and other assets

2,786

867

2,645

Deferred commissions

8,199

8,263

7,390

Accounts payable

2,229

-696

991

Accrued expenses

1,824

4,202

3,537

Deferred revenue

24,194

52,017

31,169

Management incentive plan liability

-

-

-13,985

Deferred rent

-191

-394

360

Other long-term liabilities

-1

-63

-333

Net cash used in operating activities

-37,295

-7,678

-33,088

Cash flows from investing activities:
Purchases of short-term investments

96,558

-

-

Sale and maturities of short-term investments

4,300

-

-

Purchases of property and equipment

6,041

5,145

5,776

Net cash received in (paid for) business acquisitions

-

-

8,884

Capitalization of internal-use software costs

2,319

922

411

Cash paid to former stockholders of Confer

-

-

2,000

Net cash provided by (used in) investing activities

-100,618

-6,067

697

Cash flows from financing activities:
Proceeds from issuance of Series F preferred stock, net of issuance costs

-

-

13,385

Proceeds from issuance of Series F preferred stock options upon exercise of the Customer Option in connection with acquisition of Confer

-

-

2,000

Proceeds from exercise of stock options

10,138

3,902

2,467

Payments of deferred financing costs

47

84

-

Repayments of line of credit

-

5,500

94

Repayment of borrowed funds

-

-

6,000

Proceeds from line of credit

-

-

5,500

Proceeds from initial public offering, net of offering costs

159,617

-

-

Payments of initial public offering costs

-

3

1,863

Net cash provided by financing activities

169,708

-1,685

15,395

Net (decrease) increase in cash and cash equivalents

31,795

-15,430

-16,996

Supplemental Cash Flow Information [Abstract]
Cash paid for interest

61

127

543

Supplemental disclosure of non-cash investing and financing activities:
Conversion of redeemable convertible preferred stock upon initial public offering

532,696

-

-

Conversion of convertible preferred stock upon initial public offering

1,721

-

-

Issuance of common stock upon exercise of common stock warrants

11,604

-

-

Deferred IPO costs paid in prior periods

1,911

-

-

Accretion of preferred stock to redemption value

199,492

28,056

3,569

Additions to property and equipment included in accounts payable at period end

243

290

173

Deferred offering costs included in accounts payable at period end

-

257

1

Series E preferred stock issued in connection with an acquisition

-

-

507

Series F preferred stock, common stock, common stock options, Customer Option and Customer Warrant issued in connection with acquisition of Confer

-

1,347

99,941

Issuance of common stock as partial settlement of management incentive plan liability

-

-

6,015

Series B preferred stock issued upon exercise of Series B Warrant

-

225

-