Invuity, inc. (IVTY)
CashFlow / Yearly
Dec'17Dec'15Dec'14Dec'13
Cash flows from operating activities
Net loss

-39,918

-37,570

-20,662

-12,109

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

1,992

1,710

344

227

Stock-based compensation

3,343

1,249

663

279

Changes in fair value of convertible preferred stock warrant liability

-

472

-522

-168

Recovery of doubtful receivable accounts

-23

216

87

-1

Loss on extinguishment of debt

-352

-

-

-

Payment of original issue discount

210

-

-

-

Non-cash interest expense

122

143

90

68

Accretion of premium (discount) on marketable securities

17

-

243

-191

Changes in operating assets and liabilities:
Accounts receivable

1,581

1,033

1,384

677

Inventory

2,384

911

786

2,384

Prepaid expenses and other current assets

186

-1,568

1,923

177

Other non-current assets

285

-

-55

-

Accounts payable

1,372

1,349

143

413

Accrued and other current liabilities

-1,310

1,537

1,034

441

Deferred rent

-152

105

2,910

-

Net cash used in operating activities

-38,885

-31,165

-

-

Cash flows from investing activities
Net cash used in operating activities

-

-

-19,818

-13,897

Purchases of property and equipment

844

3,748

6,791

468

Purchases of marketable securities

12,503

-

17,510

2,156

Sales of marketable securities

-

-

17,270

-

Maturities of marketable securities

20,217

-

850

18,120

Net cash (used in) provided by investing activities

6,870

-3,748

-

-

Cash flows from financing activities
Proceeds from revolving credit facility, net of payment

5,859

-

-

-

Proceeds from issuance of common stock upon initial public offering, net of issuance costs

-

47,219

-

-

Proceeds from common stock offerings, net of offering costs

203

-

-

-

Change in restricted cash

-

-

1,090

-

Net cash provided by (used in) investing activities

-

-

-7,271

15,496

Proceeds from issuance of long-term debt, net of issuance costs

-

-

-

2,500

Proceeds from issuance of long-term debt, net of issuance costs

29,672

-

9,800

-

Proceeds from issuance of long-term debt-related party, net of issuance costs

-

5,000

-

-

Payments of long-term debt - related party

14,765

-

-

-

Proceeds from issuance of common stock upon exercise of stock options

526

139

78

65

Repayments of long-term debt

-

-

2,500

3,016

Payments to repurchase early exercised common stock

-

1

-

-

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

-

22,769

20,806

-

Net cash provided by financing activities

21,495

75,126

-

-

Net cash provided by financing activities

-

-

28,184

-451

Net increase (decrease) in cash and cash equivalents

-10,520

40,213

1,095

1,148

Supplemental disclosures of cash flow information
Interest paid

-

-

275

165

Interest paid to related party

377

1,740

1,052

-

Cash paid for interest

1,536

-

-

-

Non-cash investing and financing activities
Purchases of property and equipment in accounts payable and accrued liabilities at period end

59

78

1,462

31

At-the-market offering in accounts payable and accrued liabilities

20

-

-

-

Reclassification of convertible preferred stock warrant liability to additional paid-in capital upon conversion of preferred stock warrants into common stock warrants

-

608

-

-

Common stock offering costs in accounts payable and accrued liabilities

-

-

30

-

Conversion of convertible preferred stock into common stock and additional paid in capital

-

96,524

-

-