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

-70,488

-81,150

-82,057

-78,346

-74,313

-61,367

-53,212

0

0

0

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

8,253

8,184

7,965

7,766

7,567

7,336

7,089

0

0

0

Stock-based compensation expense

16,613

15,391

13,576

11,777

10,465

9,138

8,956

0

0

0

Provisions for doubtful accounts

109

224

284

-48

-51

-173

-347

0

0

0

Non-cash interest expense

65

54

47

41

36

30

22

0

0

0

Change in fair value of warrant liability

-

-

8,838

9,727

9,772

3,817

810

0

0

0

Deferred income taxes

-

-

-468

0

0

0

-

-

-

-

Other non-cash income

0

0

-

-

-

-

-

-

-

-

Changes in operating assets and liabilities:
Accounts receivable

8,796

7,295

1,990

5,257

-288

7,184

16,901

0

0

0

Prepaid expenses and other assets

1,495

1,818

2,786

1,608

1,440

259

867

0

0

0

Deferred commissions

8,541

8,628

8,199

9,158

8,116

8,603

8,263

0

0

0

Accounts payable

694

2,440

2,229

-596

-150

-1,721

-696

0

0

0

Accrued expenses

-164

-3,353

1,824

6,639

4,964

7,957

4,202

0

0

0

Deferred revenue

15,810

21,211

24,194

36,437

42,691

49,910

52,017

0

0

0

Deferred rent

-

-

-191

-303

-297

-682

-394

0

0

0

Operating leases right-of-use assets

0

0

-

-

-

-

-

-

-

-

Operating leases liability

0

0

-

-

-

-

-

-

-

-

Other long-term liabilities

-18

-13

-1

-267

-9

3

-63

0

0

0

Net cash used in operating activities

-50,302

-50,434

-37,295

-23,338

-8,620

-1,413

-7,678

0

0

0

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

0

0

-

-

-

-

-

-

-

-

Sale and maturities of short-term investments

-

0

-

-

-

-

-

-

-

-

Purchases of property and equipment

2,987

5,123

6,041

6,271

6,218

5,812

5,145

0

0

0

Capitalization of internal-use software costs

2,297

2,186

2,319

2,109

1,435

1,011

922

0

0

0

Net cash provided by (used in) investing activities

-93,188

-86,764

-100,618

-102,961

-7,653

-6,823

-6,067

0

0

0

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

23,007

15,619

10,138

4,901

4,904

4,410

3,902

0

0

0

Payments of deferred financing costs

47

47

47

47

47

55

84

0

0

0

Taxes paid related to net share settlement of equity awards

0

0

-

-

-

-

-

-

-

-

Proceeds from employee stock purchase plan

0

0

-

-

-

-

-

-

-

-

Payments of initial public offering costs

-

-

-

-

-

0

-

-

-

0

Net cash provided by financing activities

23,848

176,392

169,708

164,468

164,471

-1,986

-1,685

0

0

0

Net (decrease) increase in cash and cash equivalents

-119,642

39,194

31,795

38,169

148,198

-10,222

-15,430

0

0

0

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

-

-

199,492

211,797

219,224

56,448

28,056

0

0

0

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

289

79

243

226

323

-624

290

0

0

0

Deferred offering costs included in accounts payable at period end

-

-

-

-

-

0

-

-

-

-