Electrocore, inc. (ECOR)
CashFlow / Yearly
Dec'19Dec'18Dec'17
Cash flows from operating activities:
Net loss from operations

-45,147

-55,765

-36,028

Adjustments to reconcile net loss to net cash used in operating activities:
Amortization of debt discount and debt issuance costs

-

-

6,079

Change in fair value of warrants and embedded derivative

-

1,870

-513

Non-cash interest expense on convertible bridge notes

-

-

1,045

Stock-based compensation

3,895

7,599

462

Depreciation and amortization

249

66

32

Net loss on settlement of convertible bridge note

-

-

-3,868

Amortization of marketable securities discount

530

497

-

Cloud computing arrangement implementation costs

-1,114

-107

-

Noncash lease expense, net

57

-

-

Noncash portion of litigation settlement

-16

-

-

Other

-76

-12

-436

Changes in operating assets and liabilities:
Accounts receivable, net

228

164

78

Inventories

4,961

1,621

279

Prepaid expenses and other current assets

-859

1,347

517

Accounts payable

2,797

1,858

-

Accrued expense and other current liabilities

-1,036

1,047

-

Accounts payable and accrued expenses

-

-

212

Deferred rent

-

61

48

Net cash used in operating activities

-45,066

-47,110

-25,329

Cash flows from investing activities:
Purchase of marketable securities

37,224

81,058

32,427

Proceeds from maturities of marketable securities

88,266

44,509

8,460

Purchases of property and equipment

69

278

152

Net cash provided by investing activities

50,971

-36,827

-24,120

Cash flows from financing activities:
Proceeds from note issued

807

-

-

Repayments of note payable

695

-

-

Sale of common stock, net of related expenses

-

78,334

-

Proceeds from shares issued in connection with employee stock purchase plan

48

-

-

Proceeds from issuance of Series B Preferred Units

-

-

46,911

Financing costs related to the issuance of Series B Preferred Units

-

-

2,819

Proceeds from issuance of convertible bridge notes

-

-

19,965

Deferred financing fees

-

-

397

Financing costs related to issuance of convertible bridge notes

-

-

1,170

Net cash used in financing activities

160

78,334

62,488

Effect of changes in exchange rates on cash and cash equivalents

-102

-20

-

Net increase/(decrease) in cash and cash equivalents

5,963

-5,623

-

Effect of changes in exchange rates on cash and cash equivalents

-

-

-231

Net increase in cash and cash equivalents

-

-

12,807

Supplemental schedule of noncash activity:
Reclass of warrant liability to additional paid in capital

-

4,110

-

Reclass of deferred financing costs to additional paid in capital

-

856

-

Stock dividend distribution in connection with IPO

-

3,629

-

Deferred financing costs included in accounts payable and accrued expenses

-

-

234

Capitalized cloud computing arrangement costs included in accounts payable and accrued expenses

-

287

-

Common units issued

-

-

5,194

Conversion of convertible bridge notes, including accrued interest, to Series B Preferred Units

-

-

26,718

Series B warrants issued in connection with convertible bridge notes

-

-

2,620

Deferred financing costs accrued

-

-

458

Cash paid during the year for:
Income taxes paid

29

45

-

Interest paid

3

-

0

Series A Preferred Units
Equity converted to common stock

-

53,518

-

Series B Preferred Units
Equity converted to common stock

-

68,755

-

Common Units
Equity converted to common stock

-

40,180

-

Elimination of Liquidation Preference
Common units issued

-

-

16,430

Conversion of Series B Preferred Units
Common units issued

-

-

4,074

Common warrants issued in connection with Series B financing

-

-

362