Domo, inc. (DOMO)
CashFlow / Yearly
Jan'20Jan'19Jan'18Jan'17
Cash flows from operating activities
Net loss

-125,656

-154,309

-176,562

-183,120

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

6,917

8,787

8,131

4,895

Amortization of intangible assets

-

-

-

304

Amortization of contract acquisition costs

11,777

8,200

9,000

7,782

Stock-based compensation expense

23,847

21,801

9,370

9,343

Other, net

-1,959

1,276

-174

-

Reversal of contingent tax-related accrual

-

-

-

0

Capitalized interest

-

-

-

0

Remeasurement of warrant liability

-

-

-

0

Change in operating assets and liabilities:
Accounts receivable, net

-454

12,937

13,186

2,802

Contract acquisition costs

13,178

15,677

17,160

11,742

Prepaid expenses and other

1,739

4,824

1,610

826

Accounts payable

-292

-8,651

3,250

4,537

Accrued expenses and other liabilities

-150

4,605

8,902

9,613

Deferred revenue

15,842

22,946

21,020

17,872

Net cash used in operating activities

-80,219

-131,367

-148,657

-144,144

Cash flows from investing activities
Purchases of property and equipment

6,466

6,373

7,281

11,644

Purchases of securities available for sale

102,084

0

0

-

Proceeds from maturities of securities available for sale

84,800

0

0

-

Purchases of intangible assets

65

1,603

315

0

Issuance of note receivable

-

-

-

500

Net cash used in investing activities

-23,815

-7,976

-7,596

-12,144

Cash flows from financing activities
Proceeds from initial public offering, net of underwriting discounts and commissions

0

206,627

0

0

Payments of costs related to initial public offering

0

4,053

38

0

Proceeds from issuance of convertible preferred stock, net of issuance costs

0

-87

99,058

4,060

Proceeds from shares issued in connection with employee stock purchase plan

7,812

0

0

-

Shares repurchased for tax withholdings on vesting of restricted stock

1,428

0

0

-

Debt proceeds, net of issuance costs

0

49,642

48,900

112

Proceeds from exercise of stock options

1,600

2,250

1,338

748

Repurchases of common stock

0

0

121

0

Principal payments on capital lease obligations

0

44

37

42

Net cash provided by financing activities

7,984

254,335

149,100

-3,466

Effect of exchange rate changes on cash and cash equivalents

-80

9

141

118

Net (decrease) increase in cash and cash equivalents

-96,130

115,001

-7,012

-159,636

Supplemental disclosures of cash flow information
Cash paid for income taxes

365

822

499

212

Cash paid for interest

9,083

6,903

314

26

Non-cash investing and financing activities
Stock-based compensation capitalized as internal-use software

480

528

0

0

Debt issuance costs in accounts payable, accrued liabilities and other liabilities, noncurrent

0

1,993

2,726

0

Deferred initial public offering costs in accounts payable and accrued liabilities

0

0

1,675

0

Issuance of warrants in connection with credit facility

0

673

257

0

Convertible preferred stock issuance costs in accounts payable and accrued liabilities

0

0

87

0

Conversion of convertible preferred stock to common stock

0

693,158

0

0