Domo, inc. (DOMO)
CashFlow / TTM
Jan'20Oct'19Jul'19Apr'19Jan'19Oct'18Jul'18Apr'18
Cash flows from operating activities
Net loss

-125,656

-125,670

-129,114

-144,338

-154,309

0

0

0

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

6,917

7,342

7,841

8,266

8,787

0

0

0

Amortization of contract acquisition costs

11,777

10,950

10,100

9,173

8,200

0

0

0

Stock-based compensation expense

23,847

22,636

21,808

27,283

21,801

0

0

0

Other, net

-1,959

-1,468

-1,297

-1,245

1,276

0

0

0

Change in operating assets and liabilities:
Accounts receivable, net

-454

4,246

3,870

7,789

12,937

0

0

0

Contract acquisition costs

13,178

15,451

14,881

15,816

15,677

0

0

0

Prepaid expenses and other

1,739

3,439

5,819

9,919

4,824

0

0

0

Accounts payable

-292

-1,871

-7,921

-12,528

-8,651

0

0

0

Accrued expenses and other liabilities

-150

771

-358

1,875

4,605

0

0

0

Deferred revenue

15,842

14,896

17,181

21,444

22,946

0

0

0

Net cash used in operating activities

-80,219

-92,643

-103,806

-121,158

-131,367

0

0

0

Cash flows from investing activities
Purchases of property and equipment

6,466

6,560

6,345

6,230

6,373

0

0

0

Purchases of securities available for sale

102,084

93,331

78,944

63,008

0

0

0

0

Net cash used in investing activities

-23,815

-29,994

-43,392

-70,841

-7,976

0

0

0

Cash flows from financing activities
Payments of costs related to initial public offering

0

-10

640

2,742

4,053

0

0

0

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

0

-174

-174

-174

-87

0

0

0

Proceeds from shares issued in connection with employee stock purchase plan

7,812

7,812

4,518

4,518

0

0

0

0

Shares repurchased for tax withholdings on vesting of restricted stock

1,428

1,110

1,012

900

0

0

0

0

Debt proceeds, net of issuance costs

0

-9

-9

-32

49,642

0

0

0

Proceeds from exercise of stock options

1,600

3,475

3,409

3,376

2,250

0

0

0

Principal payments on capital lease obligations

0

0

0

0

44

0

0

0

Net cash provided by financing activities

7,984

10,178

6,266

210,847

254,335

0

0

0

Effect of exchange rate changes on cash and cash equivalents

-80

-29

69

-21

9

0

0

0

Net (decrease) increase in cash and cash equivalents

-96,130

-112,488

-140,863

18,827

115,001

0

0

0

Supplemental disclosures of cash flow information
Cash paid for income taxes

365

334

403

640

822

0

0

0

Cash paid for interest

9,083

9,186

9,095

8,762

6,903

0

0

0

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

480

487

592

660

528

0

0

0

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

-

-

-

0

-

-

-

0

Deferred initial public offering costs in accounts payable and accrued liabilities

-

-

0

0

-

-

0

0

Issuance of warrants in connection with credit facility

0

507

507

507

673

0

0

0