Electrocore, inc. (ECOR)
CashFlow / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
Cash flows from operating activities:
Net loss from operations

-7,959

-8,498

-10,687

-12,100

-13,861

-15,335

-13,203

-17,782

-9,443

Adjustments to reconcile net loss to net cash used in operating activities:
Change in fair value of warrants and embedded derivative

-

-

-

-

-

0

0

1,625

245

Stock-based compensation

744

1,205

1,219

726

744

1,141

826

5,364

267

Depreciation and amortization

97

97

98

28

25

24

20

13

7

Amortization of marketable securities discount

-1

49

122

158

200

-

-

-

-

Cloud computing arrangement implementation costs

-

0

-145

-351

-618

-

-

-

-

Net noncash lease expense

-21

-

156

136

117

-

-

-

-

Noncash portion of litigation settlement

-

0

0

0

-16

-

-

-

-

Other

-10

-234

108

92

-43

-

-

-87

68

Changes in operating assets and liabilities:
Accounts receivable, net

-224

-257

252

212

20

40

-70

42

152

Inventories

0

1,789

122

1,409

1,639

825

372

430

-6

Prepaid expenses and other current assets

-238

-585

1,036

-480

-830

-1,208

268

1,511

774

Accounts payable

-1,562

-421

3,360

577

-719

971

43

594

249

Accrued expense and other current liabilities

-151

-379

-598

1,059

-1,117

-

-

-

-

Deferred rent

-

-

-

-

-

16

16

13

13

Net cash used in operating activities

-8,378

-9,112

-8,237

-11,316

-16,400

-12,177

-13,963

-11,291

-9,677

Cash flows from investing activities:
Purchase of marketable securities

-

2,008

14,925

8,179

12,110

24,469

46,154

2

10,431

Proceeds from maturities of marketable securities

10,500

18,500

20,499

21,365

27,901

18,000

-406

17,726

9,190

Purchases of property and equipment

-

-2

-0

35

37

0

49

84

144

Net cash provided by investing activities

10,500

16,493

5,574

13,149

15,753

-6,469

-46,610

17,638

-1,386

Cash flows from financing activities:
Repayments of note payable

111

-

-

-

-

-

-

-

-

Deferred financing fees

-

-

-

-

-

-

-

-

525

Net cash used in financing activities

-111

-

-

-

-

-45

-1,516

80,421

-525

Effect of changes in exchange rates on cash and cash equivalents

46

-

-

-

0

-

-

-

-

Net increase/(decrease) in cash and cash equivalents

2,056

-

-

-

-646

-

-

-

-

Effect of changes in exchange rates on cash and cash equivalents

-

-

-

-

-

-

-

68

-114

Net increase in cash and cash equivalents

-

-

-

-

-

-

-

86,837

-11,703

Supplemental schedule of noncash activity:
Deferred financing costs included in accounts payable and accrued expenses

-

-

-

-

-

-

-

-

926

Prepaid lease payments included in right of use assets

-

-

-25

-25

93

-

-

-

-

Capitalized cloud computing arrangement costs included in accrued expenses and other liabilities

-

-

-

-

167

-

-

-

-