Digimarc corp (DMRC)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Cash flows from operating activities:
Net loss

-32,840

-32,506

-25,771

-

-

-

-

-

-

-

-

Net loss

-

-

-

-21,672

-17,934

-15,820

-507

8,272

5,656

4,174

-2,757

Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation, amortization and write-off of property and equipment

1,449

1,554

1,430

1,336

1,237

974

742

600

613

565

558

Amortization and write-off of intangibles

758

589

996

1,121

1,196

1,340

-

-

-

-

-

Amortization and write-off of intangibles

-

-

-

-

-

-

1,247

385

143

79

31

Changes in allowance for doubtful accounts

-

-

-

0

-7

-23

45

-

-

-

-

Gain on reversal of contingent merger consideration

-

-

-

-

-

-

190

-

-

-

-

Stock-based compensation

8,214

7,298

6,757

5,553

5,077

5,403

4,502

5,256

4,216

3,068

2,444

Deferred income taxes

-

-

-

-

-

2,085

-715

-

-

-

-

Tax expense from stock-based awards

-

-

-

-

-

-

855

-

1,873

-

-

Tax benefit (expense) from stock-based awards

-

-

-

-

-

-

-

3,688

-

-

-

Tax benefit from stock-based awards

-

-

-

-

-

-

-

-

-

-

0

Excess tax benefit from stock-based awards

-

-

-

-

-

-

201

3,044

1,068

-

-

Net loss from joint ventures

-

-

-

-

-

-

-

-1,107

-2,714

-2,180

-691

Deferred income taxes

-

-

-

-

-

-

-

-284

-3,640

-

0

Changes in operating assets and liabilities:
Trade accounts receivable

133

-2,516

1,326

462

64

-1,316

1,667

187

21

-89

-269

Other current assets

356

-92

476

208

-1,124

1,028

-

-

-

-

-

Other current assets

-

-

-

-

-

-

342

-219

-240

473

-3

Other assets

-474

57

-5

-7

-40

-192

404

-201

-107

32

283

Accounts payable and other accrued liabilities

702

-744

585

637

125

-635

124

-228

-668

507

-65

Deferred revenue

-41

182

189

-

-

-

-

-

-

-

-

Lease liability and other long-term liabilities

-639

-134

-

-

-

-

-

-

-

-

-

Deferred revenue

-

-

-

-176

-534

-537

1,694

-384

88

275

-112

Net cash used in operating activities

-

-

-

-13,864

-9,740

-6,733

3,473

15,601

-

-

-

Net cash used in operating activities

-22,412

-21,210

-17,611

-

-

-

-

-

10,253

10,432

779

Cash flows from investing activities:
Purchase of property and equipment

1,055

1,292

2,188

1,837

1,218

1,399

1,644

570

678

781

460

Capitalized patent costs

659

747

819

790

895

1,190

1,098

1,170

712

914

842

Investments in joint ventures, net

-

-

-

-

-

-

-

692

2,100

2,800

1,100

Business acquisitions, net of cash acquired

-

-

-

-

-

-

-

5,092

-

-

-

Maturity of marketable securities

42,084

34,558

60,360

41,052

42,264

28,074

55,627

144,214

74,689

122,176

43,708

Purchase of marketable securities

51,310

24,021

38,387

53,914

45,340

29,871

54,590

146,444

65,044

127,878

50,626

Net cash provided by investing activities

-

-

-

-15,489

-5,189

-4,386

-1,705

-9,754

-

-

-

Net cash provided by investing activities

-10,940

8,498

18,966

-

-

-

-

-

6,155

-10,197

-9,320

Cash flows from financing activities:
Issuance of common stock, net of issuance costs

19,615

0

29,677

39,700

12,896

15,989

-

-

-

-

-

Issuance of common stock, net of issuance costs

-

-

-

-

-

-

-

-

-

3,045

273

Exercise of stock options

1,178

1,256

1,183

668

1,514

1,487

-

-

-

-

-

Purchase of common stock

3,506

2,089

3,030

2,537

2,443

2,392

1,822

3,100

20,397

5,824

1,737

Cash dividends paid

-

-

-

-

-

1,654

3,202

2,344

-

-

-

Principal payments under capital lease obligations

-

-

-

-

-

-

-

-

-

-

39

Excess tax benefit from stock-based awards

-

-

-

-

-

-

201

3,044

1,068

-

-

Net cash provided by (used in) financing activities

-

-

-

37,831

11,967

13,430

-4,823

-2,400

-

-

-

Net cash used in financing activities

17,287

-833

27,830

-

-

-

-

-

-19,329

-2,779

-1,503

Net decrease in cash and cash equivalents

-16,065

-13,545

-

-

-

-

-

-

-

-

-

Net increase (decrease) in cash and cash equivalents

-

-

29,185

8,478

-2,962

2,311

-3,055

3,447

-2,921

-2,544

-10,044

Supplemental disclosure of cash flow information:
Cash received (paid) for income taxes, net

90

88

-37

-38

1,233

263

-46

1,819

13

42

23

Supplemental schedule of non-cash activities:
Property and equipment and patent costs in accounts payable

35

-79

-153

35

73

-

-

-

-

-

-

Property and equipment and patent costs in accounts payable

-

-

-

-

-

140

40

-

-

-

-

Stock-based compensation capitalized to software and patent costs

174

170

197

164

174

177

137

108

65

-

-

Right of use assets obtained in exchange for lease obligations

2,709

0

-

-

-

-

-

-

-

-

-

Stock-based compensation capitalized to patent costs

-

-

-

-

-

-

-

-

-

37

35

Exercise of stock options

-

-

-

-

-

-

-

-

0

3,045

-