Cardiovascular systems, inc. (CSII)
CashFlow / Yearly
Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10
Cash flows from operating activities
Net loss

-255

1,712

-1,792

-56,024

-32,822

-35,290

-24,037

-16,790

-11,125

-23,904

Adjustments to reconcile net loss to net cash from operating activities
Amortization of intangible assets

296

204

218

231

171

124

70

55

54

51

Depreciation of property and equipment

3,150

3,730

3,917

3,686

2,150

1,243

903

817

662

548

Provision for doubtful accounts

-

225

-

725

1,121

65

-

-

-

-

Provision for doubtful accounts

125

125

465

-

-

-

195

60

-36

137

Write-off of patent costs

800

497

733

168

43

64

130

162

0

-

Stock-based compensation

11,266

10,302

10,354

12,977

14,718

10,928

7,442

5,165

6,468

9,094

Accretion (Amortization) of Discounts and Premiums, Investments

55

0

0

-

-

-

-

-

-

-

Amortization of discount on debt, net

-

-

-

-

-

137

-59

-68

-25

257

Debt conversion and valuation of conversion options, net

-

-

-

-

-

-716

-181

-736

-859

-

Loss on disposal of property and equipment and other

-42

-16

-296

-170

-121

0

0

-

-

-

Other

-

-

-

0

0

-

-

-260

250

-

Changes in assets and liabilities
Gain on investments

-

-

-

-

-

-

-

-

-

150

Accounts receivable

4,915

2,878

5,809

-7,327

10,568

6,718

1,281

391

3,718

1,057

Inventories

1,453

-292

-543

3,474

1,076

6,647

-818

1,243

1,499

950

Prepaid expenses and other assets

393

-2,308

1,823

-728

1,183

564

-925

379

-323

-6

Accounts payable

566

104

1,761

-970

581

2,375

1,467

269

1,828

-1,398

Accrued expenses and other liabilities

2,918

-6,577

725

10,873

4,387

6,729

2,481

7

-2,402

3,799

Deferred revenue

-1,884

189

10,000

0

0

-

-

-

-

-

Net cash (used in) provided by operating activities

10,208

9,674

19,588

-23,583

-22,357

-26,838

-10,765

-11,340

-8,361

-13,567

Cash flows from investing activities
Purchases of property and equipment

2,665

1,956

981

3,818

20,325

12,717

1,672

437

1,081

793

Purchase of investments

3,055

2,538

0

0

-

-

-

-

-

-

Payments to Acquire Debt Securities, Available-for-sale

47,892

0

0

37

2,112

0

0

-

-

-

Sales of marketable securities

150

194

46

1,249

365

0

0

-

-

-

Sales of investments

-

-

-

-

-

-

-

-

-

22,950

Costs incurred in connection with patents

890

1,113

844

813

955

702

783

538

656

400

Proceeds from convertible note receivable

0

318

0

350

0

0

-

-

-

-

Net cash provided by (used in) investing activities

-54,352

-5,095

-1,779

-3,769

-23,027

-13,419

-2,455

-975

-1,737

21,757

Cash flows from financing activities
Proceeds from employee stock purchase plan

3,752

3,242

3,254

3,142

2,882

3,371

1,752

1,418

965

1,197

Payments of employee taxes related to vested restricted stock

1,791

0

0

-

-

-

-

-

-

-

Exercise of stock options

196

513

5,263

1,006

2,152

16,262

5,927

4,428

1,523

285

Payments on borrowings

-

-

-

-

2,400

9,850

4,800

1,935

2,448

25,277

Proceeds from financing

0

0

20,944

0

0

4,800

4,500

7,885

7,500

5,911

Proceeds from (Payments for) Other Financing Activities

-36

14

4

0

0

-

-

-

-

-

Proceeds from sale of common stock, net of issuance costs

-

-

-

-

-

84,369

38,209

14,889

0

-

Net cash (used in) provided by financing activities

2,121

3,769

29,465

4,148

2,634

98,952

45,588

26,685

7,540

-17,884

Net change in cash and cash equivalents

-42,023

8,348

47,274

-23,204

-42,750

58,695

32,368

14,370

-2,558

-9,694

Change in equipment included in accounts payable

-

-

-

-374

469

825

66

497

216

97

Change in patent costs included in accounts payable

-

-

-

87

52

90

43

28

236

97

Board retainer fees paid in stock

-

-

-

-

-

-

-

-

0

-

Conversion of convertible debt

-

-

-

-

-

5,252

4,900

160

0

-

Premium on convertible debt

-

-

-

-

-

-

304

0

-

-

Beneficial conversion feature on convertible debt

-

-

-

-

-

-

108

600

5,531

-

Net exercise of common stock warrants

-

-

-

-

-

4,322

1,130

335

1,505

-

Issuance and expiration of common stock warrants

-

-

-

-

-

92

0

267

1,263

-

Amendment of restricted stock units

-

-

-

-

-

-

-

-

-

517

Other

-

-

-

-

-

-

-

-

250

-

Supplemental cash flow information
Interest paid

1,684

1,717

500

0

23

534

1,132

1,383

1,447

1,161