Irhythm technologies, inc. (IRTC)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14
Net loss

-54,568

-50,378

-29,740

-20,903

-22,799

-15,832

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

3,400

2,300

1,600

568

492

242

Stock-based compensation

26,241

16,329

9,752

1,871

1,410

828

Amortization of debt discount and issuance costs

37

210

260

251

116

111

Accretion of discounts on investments, net of premium amortization

884

907

352

-6

-

-

Loss on disposal of assets

0

-75

-9

-

-10

-7

Change in accrued interest

-

-

-

-

-64

-89

Change in fair value of preferred stock warrant liabilities

-

-

-

2,123

111

291

Non-cash interest expense

0

0

1,550

1,481

-

-

Loss on extinguishment of debt

0

-3,029

0

-

-

-

Repayment of interest paid in kind

0

3,141

0

-

-

-

Provision for doubtful accounts and contractual allowances

24,647

16,448

9,222

4,686

1,557

401

Amortization of operating lease right-of-use assets

8,953

0

0

-

-

-

Changes in operating assets and liabilities:
Accounts receivable

28,725

21,747

12,471

8,515

1,281

2,565

Inventory

1,974

380

293

245

327

71

Prepaid expenses and other current assets

696

1,568

795

863

506

35

Other assets

4,732

-269

467

1,235

491

1,166

Accounts payable

5,604

-192

634

305

132

703

Accrued liabilities

6,002

10,501

5,757

3,380

3,522

1,399

Deferred rent

0

105

135

-2

28

-28

Deferred revenue

28

-15

291

441

85

178

Operating lease liabilities

-5,241

0

0

-

-

-

Net cash used in operating activities

-21,863

-29,093

-14,911

-16,651

-18,005

-15,626

Cash flows from investing activities
Purchases of property and equipment

20,457

5,180

3,562

2,763

1,787

539

Purchases of available-for-sale investments

165,915

93,133

129,829

65,403

-

-

Sales of available-for-sale investments

1,498

5,962

0

-

-

-

Maturities of available-for-sale investments

95,600

126,493

98,707

-

-

-

Net cash provided by investing activities

-89,274

34,142

-34,684

-68,166

-1,787

-539

Cash flows from financing activities
Issuance of common stock in connection with follow-on public offering, net

107,369

0

0

132

309

50

Proceeds from issuance of common stock

9,495

9,319

6,390

206

-

-

Tax withholding upon vesting of restricted stock awards

5,288

3,877

46

-

-

-

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

-

-

-

-

12,134

17,229

Payments of deferred offering costs

0

0

-188

3,522

5

-

Proceeds from long-term debt, net of debt discount

0

35,000

0

-

29,018

4,905

Repayments of long-term debt

0

31,500

0

-

4,905

4,500

Payments of issuance costs for long term debt

0

121

0

-

-

-

Proceeds of issuance of common stock upon initial public offering

-

-

-

114,436

-

-

Premiums paid on extinguishment of debt

0

2,518

0

-

-

-

Net cash used in financing activities

111,576

6,303

6,532

111,252

36,382

17,684

Net increase in cash and cash equivalents

439

11,352

-43,063

26,435

16,590

1,519

Supplemental disclosures of cash flow information
Interest paid

1,644

6,065

1,550

1,591

343

318

Non-cash investing and financing activities
Property and equipment included in accounts payable and accrued liabilities

293

101

110

423

-

-

Issuance of warrants to purchase preferred stock

-

-

-

-

44

98

Deferred offering costs included in accounts payable and accrued liabilities

77

0

0

188

265

-

Right-of-use assets obtained in exchange for new operating lease liabilities

88,860

0

0

97,553

-

-

Conversion of preferred stock warrants to common stock warrants

-

-

-

4,821

-

-