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

-28,478

-43,365

-53,580

-57,588

-57,246

-45,722

-47,889

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation and amortization expense

4,237

4,122

3,669

3,153

2,619

2,080

1,882

Amortization of debt discount

-

-

0

7

135

24

151

Stock-based compensation expense

2,837

3,886

6,048

5,324

3,607

2,550

2,337

Unrealized foreign exchange loss

-606

-1,806

-

-

-

-

-

Non-cash lease expense

1,146

-

-

-

-

-

-

Provision for bad debts on trade receivables

106

-72

-15

188

359

6

14

Goodwill impairment

0

6,731

0

0

-

-

-

Impairment of Long-Lived Assets to be Disposed of

69

2,433

1,113

100

0

0

-

Disposal of long-term assets

200

4

0

-16

-2

-44

0

Loss on extinguishment of debt

-1,085

0

-

-

-205

0

0

Non-cash interest expense

423

125

100

0

0

-

-

Amortization/accretion on investments

4

18

-202

-315

0

-

-

Deferred tax

0

-37

37

0

0

-

-

Changes in operating assets and liabilities:
Accounts receivable

-2,070

-28

-1,490

-4

6,107

2,929

2,089

Royalty receivable

20

-55

0

0

-

-

-

Inventories

2,539

350

-2,535

200

3,829

1,071

1,424

Prepaid expenses and other assets

1,623

-529

-1,770

1,550

1,045

332

-47

Accounts payable, accrued expenses and other liabilities

1,615

-1,045

-1,406

1,437

1,969

2,075

117

Contract liability

12,000

0

-306

-305

-

-

-

Advance on research and development

3,832

0

-

-

-

-

-

Deferred royalty revenue

-

-

-

-

4,932

0

0

Other long-term liabilities

-

-

487

-56

-51

-264

28

Net cash used in operating activities

-2,838

-25,176

-

-

-

-

-

Net cash used in operating activities

-

-

-37,856

-49,132

-54,450

-43,539

-46,826

Cash flows from investing activities:
Acquisition of property and equipment

2,926

4,059

5,233

7,161

4,643

2,614

4,112

Business acquisition, net of cash acquired

-

-

5,780

0

0

-

-

(Increase) decrease in restricted cash

-

-

162

-300

-3,837

-1,108

4,345

Purchase of investments

0

27,430

30,991

65,614

0

0

-

Maturity of investments

7,250

47,115

32,125

37,050

0

0

-

Net cash (used in) provided by investing activities

4,324

15,626

-

-

-

-

-

Net cash provided/(used) in investing activities

-

-

-10,041

-35,425

-806

-1,506

-8,457

Cash flows from financing activities:
Net proceeds from issuance of preferred stock

-

-

-

-

-

21,598

73,578

Proceeds from exercise of common stock options

184

112

2,108

4,087

806

121

521

Proceeds from exercise of common stock warrant

-

-

-

-

18

0

0

Proceeds from exercise of preferred stock warrant

-

-

-

-

4,458

0

0

Debt issuance costs

737

0

434

0

0

-

-

Loss on extinguishment of debt

919

0

-

-

-

-

-

Proceeds from issuance of debt

20,000

0

30,000

0

0

10,000

0

Payments on long-term debt

15,000

15,000

0

485

10,278

2,382

4,496

Debt prepayment fee

0

225

0

0

205

0

0

Net proceeds from issuance of common stock

4,999

22,768

1,023

0

139,766

0

0

Net cash provided by financing activities

8,527

7,655

-

-

-

-

-

Foreign exchange effect on cash and cash equivalents

1

-73

-

-

-

-

-

(Decrease) increase in cash, cash equivalents and restricted cash

10,014

-1,968

-

-

-

-

-

Net cash provided by financing activities

-

-

32,697

3,602

134,565

29,337

69,603

Foreign exchange effect on cash and cash equivalents

-

-

-3,709

1,027

-24

-613

167

Decrease in cash and cash equivalents

-

-

-18,909

-79,928

79,285

-16,321

14,487

Supplemental information:
Cash paid for income taxes

-

-

-

-

187

156

123

Cash paid for interest

2,123

2,837

1,449

48

1,284

162

560

Noncash investing and financing activities
Issuance of common stock for business acquisition

-

-

594

0

0

177

1,533

Issuance of common stock for equity financing

0

77

0

0

-

-

-