Conformis inc (CFMS)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15
Cash flows from operating activities:
Net loss

-30,250

-28,478

-32,915

-31,651

-38,945

-43,365

-45,353

-50,388

-48,421

-53,580

-57,462

-57,752

-59,714

-57,588

-56,838

-61,183

-58,023

-57,246

0

0

0

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

4,249

4,237

4,299

4,305

4,239

4,122

3,986

3,874

3,774

3,669

3,517

3,358

3,262

3,153

3,062

2,963

2,805

2,619

0

0

0

Amortization of debt discount

-

-

-

-

-

-

-

-

-

-

-

-

-

7

3

117

127

135

0

0

0

Stock-based compensation expense

2,455

2,837

3,321

4,208

4,161

3,886

4,643

5,091

5,629

6,048

5,983

5,934

5,672

5,324

4,503

3,892

3,463

3,607

0

0

0

Unrealized foreign exchange loss

-642

-606

-2,062

-950

-3,439

-1,806

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Non-cash lease expense

1,124

1,146

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Provision for bad debts on trade receivables

129

106

2

-69

-52

-72

-36

-33

-64

-15

-50

-6

217

188

431

385

317

359

0

0

0

Non-cash interest expense

572

423

268

287

124

125

109

109

113

100

73

46

14

0

0

0

0

-

-

-

-

Amortization/accretion on investments

0

4

39

73

55

18

-60

-136

-160

-202

-245

-304

-390

-315

0

0

0

-

-

-

-

Deferred tax

-

-

-

-

-

-37

-6

20

20

37

0

0

0

-

-

-

-

-

-

-

-

Changes in operating assets and liabilities:
Accounts receivable

-4,699

-2,070

-1,184

-834

1,051

-28

-971

114

-1,227

-1,490

-1,290

-1,216

-266

-4

6,009

2,433

4,061

6,107

0

0

0

Royalty receivable

2

20

-10,464

-32

-52

-55

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Inventories

2,296

2,539

1,498

1,578

1,382

350

-517

-2,723

-3,203

-2,535

-1,178

-193

-536

200

1,090

2,598

2,880

3,829

0

0

0

Prepaid expenses and other assets

602

1,623

141

2

-445

-529

-682

-571

-691

-1,770

258

773

1,011

1,550

-136

168

-1,067

1,045

0

0

0

Accounts payable, accrued expenses and other liabilities

-598

1,615

110

-3,663

-1,517

-1,045

-217

1,351

-1,281

-1,406

1,961

4,203

1,420

1,437

-2,165

-5,442

82

1,969

0

0

0

Advance on research and development

0

-

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

Deferred royalty revenue

-

-

-

-

-

-

-

-

-

-

-

0

-305

-

-306

-305

4,856

4,932

0

0

0

Other long-term liabilities

-

-

-

-

-

-

-

-

488

487

486

284

-39

-56

-74

-79

-22

-51

0

0

0

Net cash used in operating activities

-3,078

-2,838

3,580

-15,609

-21,414

-25,176

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Net cash used in operating activities

-

-

-

-

-

-

-

-

-

-

-

-43,149

-49,147

-49,132

-57,791

-60,033

-52,062

-54,450

0

0

0

Cash flows from investing activities:
Acquisition of property and equipment

3,646

2,926

3,215

3,015

3,516

4,059

4,065

4,543

5,077

5,233

4,986

6,005

5,319

7,161

7,266

5,854

6,526

4,643

0

0

0

(Increase) decrease in restricted cash

-

-

-

-

-

-

-

-

-

162

162

462

162

-300

-420

-4,028

-3,781

-3,837

0

0

0

Purchase of short term investment

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

0

Purchase of investments

-

-

-

-

-

27,430

27,438

24,700

20,665

30,991

0

0

0

-

-

-

-

-

-

-

-

Maturity of investments

0

7,250

23,270

30,770

43,470

47,115

40,095

39,095

33,395

32,125

43,675

48,175

46,675

37,050

0

0

0

-

-

-

-

Net cash (used in) provided by investing activities

-3,646

4,324

12,074

14,521

15,768

15,626

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided/(used) in investing activities

-

-

-

-

-

-

-

-

-

-

-

10,970

-11,051

-35,425

-47,905

-51,689

-29,684

-806

0

0

0

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

-

-

-

-

-

-

-

-

-

2,108

3,976

4,441

5,195

4,087

2,458

2,078

1,505

806

0

0

0

Debt issuance costs

-

-

-

-

-

-

-

-

-

434

434

434

297

0

0

0

0

-

-

-

-

Proceeds from issuance of debt

-

-

-

-

-

-

-

-

-

30,000

30,000

30,000

15,000

0

0

0

0

-

-

-

-

Payments on long-term debt

-

-

-

-

-

-

-

-

-

-

-

-

-

485

295

10,288

10,282

10,278

0

0

0

Net proceeds from issuance of common stock

6,140

4,999

3,944

4,444

1,444

22,768

21,824

21,324

22,347

1,023

0

0

0

-

-

-

-

-

-

-

-

Net cash provided by financing activities

9,668

8,527

-7,816

-7,430

-13,669

7,655

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Foreign exchange effect on cash and cash equivalents

-42

1

-90

55

-147

-73

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

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

2,902

10,014

7,748

-8,463

-19,462

-1,968

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by financing activities

-

-

-

-

-

-

-

-

-

-

-

34,692

19,485

3,602

1,958

135,411

135,260

134,565

0

0

0

Foreign exchange effect on cash and cash equivalents

-

-

-

-

-

-

-

-

-

-3,709

-1,959

-1,119

522

1,027

-478

-372

130

-24

0

0

0

Decrease in cash and cash equivalents

-

-

-

-

-

-

-

-

-

-18,909

-8,439

1,394

-40,191

-79,928

-104,216

23,317

53,644

79,285

0

0

0

Supplemental information:
Cash paid for income taxes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

0

Cash paid for interest

2,138

2,123

2,722

3,028

2,570

2,837

2,476

2,315

1,740

1,449

0

0

0

-

-

-

0

-

-

-

0

Noncash Investing and Financing Items [Abstract]
Operating leases right-of-use assets obtained in exchange for lease obligations

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-