Adesto technologies corporation (IOTS)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13
Cash flows from operating activities:
Net loss

-26,856

-21,440

-5,688

-11,612

-8,383

-

-

Net loss

-

-

-

-

-

-8,934

-8,153

Adjustments to reconcile net loss to net cash used in operating activities:
Stock-based compensation expense

5,697

3,208

3,502

3,343

787

246

164

Depreciation and amortization

3,200

2,379

1,400

-

-

-

-

Depreciation and amortization

-

-

-

987

1,453

1,780

1,071

Amortization of intangible assets

7,153

3,871

1,222

1,235

1,236

1,236

3,320

Amortization of debt discount

6,408

1,125

82

646

504

115

1,071

Deferred income taxes

-372

-184

-1

1

-26

14

13

Prepayment premium and related costs of early extinguishment of debt

784

-

-

-

-

-

-

Gain on sale of equipment

-

18

-

-

-

-

-

Gain from settlement with former foundry supplier

-

-

-

1,962

-

-

-

Changes in fair value of earn-out liability

320

2,569

-

-

-

-

-

Impairment and other losses

1,694

2,680

-

-

-

-

-

Changes in fair value of preferred stock warrant liability

-

-

-

-

-907

206

1,200

Changes in assets and liabilities:
Accounts receivable

17,281

11,331

2,557

-425

4,542

-2,894

-3,161

Inventories

1,388

7,111

632

-2,186

-85

-2,922

5,199

Prepaid expenses and other current assets

-238

-1,539

478

-1,761

1,004

-760

170

Other non-current assets

-260

11

270

1

-

-

-

Accounts payable

7,070

5,174

2,521

-3,584

1,866

-1,236

6,512

Accrued compensation and benefits

1,241

1,424

1,015

706

-42

-330

715

Accrued expenses and other current liabilities

2,959

-719

58

711

32

159

-1,994

Price adjustments and other revenue reserves

-1,179

4,819

-

-

-

-

-

Other non-current liabilities

-1,181

-58

75

-

-

-

-

Deferred rent

-

-457

-422

300

-

-

-

Net cash used in operating activities

-11,851

-17,679

-189

-4,858

-7,127

-

-

Cash flows from investing activities:
Net cash used in operating activities

-

-

-

-

-

-580

-689

Acquisition of property and equipment

4,517

3,208

2,868

2,481

559

760

2,239

Maturities of short-term investments

-

1,274

-

-

-

-

-

Investment in unconsolidated affiliate

457

566

334

181

-

-

-

Net cash used in investing activities

-4,974

-65,952

-3,552

-2,662

-559

-

-

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

-

42,659

18,363

-

-

34

6

Proceeds from public offering, net of underwriting discounts and commissions

-

-

-

-

22,101

-

-

Proceeds from exercise of stock options and employee stock purchase plan

1,571

830

781

239

10

-

-

Change in restricted cash

-

-

-

-

-

-

-4,000

Net cash used in investing activities

-

-

-

-

-

-760

1,761

Tax withholdings related to net share settlement of restricted stock units

582

424

308

-

-

-

-

Proceeds from revolving line of credit

-

-

30,598

7,415

-

2,660

5,980

Payments on revolving line of credit

-

1,500

30,905

5,608

4,273

4,462

-

Proceeds from term loan, net of fees

-

33,591

12,000

-

-

-

-

Effect of exchange rates on cash and equivalents

-

-

-

-

-338

-

-

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

-

-

-

-

-

-

12,365

Proceeds from issuance of convertible senior notes, net of issuance costs

76,992

-

-

-

-

-

5,000

Proceeds from term loan, net of fees

-

-

-

17,825

14,903

-

-

Payments on term loan

35,492

12,292

16,364

15,650

7,600

-

-

Purchase of capped calls

6,150

-

-

-

-

-

-

Payment on earn-out liability

7,219

-

-

-

-

-

-

Net cash provided by financing activities

29,120

62,864

14,165

4,221

25,141

-

-

Effect of exchange rates on cash, cash equivalents and restricted cash

339

-223

-65

-71

-

-

-

Net increase (decrease) in cash, cash equivalents and restricted cash

12,634

-20,990

10,359

-3,370

-

-

-

Proceeds from term loan, net of fees

-

-

-

-

-

-

8,910

Payments on term loan

-

-

-

-

-

2,461

21,730

Net cash provided by financing activities

-

-

-

-

-

-4,229

10,531

Effect of exchange rates on cash and equivalents

-

-

-

-

-

-39

-23

Net decrease in cash and cash equivalents

-

-

-

-

17,117

-5,608

11,580

Supplemental disclosures of other cash flow information:
Cash paid for interest expense

2,882

2,800

695

688

521

-

-

Cash paid for interest expense

-

-

-

-

-

760

1,983

Supplemental disclosures of non-cash investing and financing information:
Purchase of property and equipment included in accounts payable

372

533

420

1,033

-

-

-

Fair value of warrants issued in connection with term loan

-

4,799

363

-

-

-

-

Accrued deferred financing costs

-

-

125

-

-

-

-

Equity component of convertible senior notes

21,662

-

-

-

-

-

-

Conversion of convertible notes payable to Series D-1 convertible preferred stock, including interest

-

-

-

-

-

-

5,236

Release of liability in conjunction with exercise of preferred stock warrant

-

-

-

-

-

-

500

Acquisition of property and equipment under capital leases

-

-

-

-

-

-

113

Issuance of preferred stock warrants in connection with term loan Conversion of convertible preferred stock to common stock

-

-

-

-

863

66

619

Conversion of convertible preferred stock to common stock

-

-

-

-

78,467

-

-

Reclassification of warrant liability to additional paid-in-capital upon closing of initial public offering

-

-

-

-

1,892

-

-

Echelon Corporation [Member]
payments to acquire businesses, net of cash acquired

-

28,836

-

-

-

-

-

S3 Asic Semiconductors Limited [Member]
payments to acquire businesses, net of cash acquired

-

34,616

350

-

-

-

-