Carbon black, inc. (CBLK)
CashFlow / Quarterly
Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17
Cash flows from operating activities:
Net loss

-14,619

-19,687

-18,550

-17,632

-25,281

-20,594

-14,839

-13,599

-12,335

-12,439

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

2,039

2,124

2,084

2,006

1,970

1,905

1,885

1,807

1,739

1,658

Stock-based compensation expense

4,709

4,204

4,106

3,594

3,487

2,389

2,307

2,282

2,160

2,207

Provisions for doubtful accounts

-16

-41

144

22

99

19

-188

19

-23

-155

Non-cash interest expense

24

16

13

12

13

9

7

7

7

1

Change in fair value of warrant liability

-

-

0

0

5,957

2,881

889

45

2

-126

Deferred income taxes

-

-

-472

0

0

4

-

-

-

-

Other non-cash income

351

383

-

-

-

-

-

-

-

-

Changes in operating assets and liabilities:
Accounts receivable

8,432

-18,726

11,117

7,973

6,931

-24,031

14,384

2,428

14,403

-14,314

Prepaid expenses and other assets

109

893

129

364

432

1,861

-1,049

196

-749

2,469

Deferred commissions

1,381

923

3,182

3,055

1,468

494

4,141

2,013

1,955

154

Accounts payable

16

236

993

-551

1,762

25

-1,832

-105

191

1,050

Accrued expenses

2,721

-7,482

1,073

3,524

-468

-2,305

5,888

1,849

2,525

-6,060

Deferred revenue

1,874

-9,686

16,063

7,559

7,275

-6,703

28,306

13,813

14,494

-4,596

Deferred rent

-

-

-82

-132

105

-82

-194

-126

-280

206

Operating leases right-of-use assets

-1,080

-1,088

-

-

-

-

-

-

-

-

Operating leases liability

-1,330

-1,202

-

-

-

-

-

-

-

-

Other long-term liabilities

-5

-13

262

-262

0

-1

-4

-4

12

-67

Net cash used in operating activities

-13,780

-13,916

-9,239

-13,367

-13,912

-777

4,718

1,351

-6,705

-7,042

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

63,774

15,897

-

-

-

-

-

-

-

-

Sale and maturities of short-term investments

-

28,700

-

-

-

-

-

-

-

-

Purchases of property and equipment

566

577

687

1,157

2,702

1,495

917

1,104

2,296

828

Capitalization of internal-use software costs

809

160

418

910

698

293

208

236

274

204

Net cash provided by (used in) investing activities

-9,824

12,066

1,218

-96,648

-3,400

-1,788

-1,125

-1,340

-2,570

-1,032

Cash flows from financing activities:
Proceeds from exercise of stock options

9,054

6,546

6,790

617

1,666

1,065

1,553

620

1,172

557

Payments of deferred financing costs

0

47

0

0

0

47

0

0

8

76

Taxes paid related to net share settlement of equity awards

112

351

-

-

-

-

-

-

-

-

Proceeds from employee stock purchase plan

637

714

-

-

-

-

-

-

-

-

Payments of initial public offering costs

-

-

-

-

-

840

-

-

-

2

Net cash provided by financing activities

9,579

6,862

6,790

617

162,123

178

1,550

620

-4,334

479

Net (decrease) increase in cash and cash equivalents

-14,025

5,012

-1,231

-109,398

144,811

-2,387

5,143

631

-13,609

-7,595

Supplemental Cash Flow Information [Abstract]
Supplemental disclosure of non-cash investing and financing activities:
Accretion of preferred stock to redemption value

-

-

0

0

159,453

40,039

12,305

7,427

-3,323

11,647

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

106

189

168

-174

-104

353

151

-77

-1,051

1,267

Deferred offering costs included in accounts payable at period end

-

-

-

-

-

546

-

-

-

-