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

-39,245

-45,147

-51,985

-54,501

-60,183

-55,765

0

0

0

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

-

-

-

-

-

1,870

0

0

0

Stock-based compensation

3,896

3,895

3,831

3,438

8,076

7,599

0

0

0

Depreciation and amortization

321

249

177

99

84

66

0

0

0

Amortization of marketable securities discount

328

530

0

0

0

-

-

-

-

Cloud computing arrangement implementation costs

-

-1,114

0

0

0

-

-

-

-

Net noncash lease expense

0

-

0

0

0

-

-

-

-

Noncash portion of litigation settlement

-

-16

0

0

0

-

-

-

-

Other

-43

-76

0

0

0

-

-

0

0

Changes in operating assets and liabilities:
Accounts receivable, net

-16

228

526

202

32

164

0

0

0

Inventories

3,322

4,961

3,997

4,247

3,268

1,621

0

0

0

Prepaid expenses and other current assets

-267

-859

-1,482

-2,249

-257

1,347

0

0

0

Accounts payable

1,954

2,797

4,190

873

889

1,858

0

0

0

Accrued expense and other current liabilities

-69

-1,036

0

0

0

-

-

-

-

Deferred rent

-

-

-

-

-

61

0

0

0

Net cash used in operating activities

-37,044

-45,066

-48,131

-53,857

-53,833

-47,110

0

0

0

Cash flows from investing activities:
Purchase of marketable securities

-

37,224

59,685

90,914

82,737

81,058

0

0

0

Proceeds from maturities of marketable securities

70,865

88,266

87,766

66,859

63,220

44,509

0

0

0

Purchases of property and equipment

-

69

72

121

171

278

0

0

0

Net cash provided by investing activities

45,718

50,971

28,008

-24,176

-19,687

-36,827

0

0

0

Cash flows from financing activities:
Repayments of note payable

0

-

-

-

-

-

-

-

-

Deferred financing fees

-

-

-

-

-

-

-

-

0

Net cash used in financing activities

0

-

-

-

-

78,334

0

0

0

Effect of changes in exchange rates on cash and cash equivalents

0

-

-

-

0

-

-

-

-

Net increase/(decrease) in cash and cash equivalents

0

-

-

-

0

-

-

-

-

Effect of changes in exchange rates on cash and cash equivalents

-

-

-

-

-

-

-

0

0

Net increase in cash and cash equivalents

-

-

-

-

-

-

-

0

0

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

-

-

-

-

-

-

-

-

0

Prepaid lease payments included in right of use assets

-

-

0

0

0

-

-

-

-

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

-

-

-

-

0

-

-

-

-