Lantronix inc (LTRX)
CashFlow / Yearly
Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11
Operating activities
Net income (loss)

-408

680

-277

-1,962

-2,771

-933

-2,769

-3,040

-5,271

Adjustments to reconcile net income (loss) to net cash used in operating activities:
Share-based compensation

1,871

1,169

912

870

1,015

869

848

745

1,603

Depreciation and amortization

464

442

594

759

878

895

852

934

1,042

Impairment of long-lived asset

275

0

-

-

-

-

-

-

-

Provision for excess and obsolete inventories

-

-

-

293

222

207

283

482

167

Amortization of purchased intangible assets

-

-

-

-

-

-

-

54

101

Restructuring charges

-

-

-

-

-

-

-

286

0

Gain on reversal of foreign currency translation

-

-

-

-

-

-

28

0

-

Loss on disposal of property and equipment

-10

0

-

-7

2

-2

0

-

-

Changes in operating assets and liabilities:
Accounts receivable

1,967

812

268

506

-973

1,032

-75

234

-1,567

Inventories

2,532

1,480

375

-2,626

1,321

-130

3,069

2,723

-2,455

Contract manufacturers' receivable

675

173

107

0

10

-248

-15

14

-

Contract manufacturers' receivable

-

-

-

-

-

-

-

-

379

Prepaid expenses and other current assets

224

-70

-140

180

-124

93

-118

56

-140

Other assets

18

23

-13

-16

-12

38

0

88

-38

Accounts payable

765

1,202

-7

-965

-960

1,575

-693

-4,795

1,808

Accrued payroll and related expenses

-748

-276

1,267

132

-178

-

-

-

-

Accrued payroll and related expenses

-

-

-

-

-

347

-584

100

422

Warranty reserve

17

-26

-13

-25

13

-43

-39

-36

85

Restructuring accrual

-

-

-

-

-

-

-

-284

-

Restructuring accrual

-

-

-

-

-

-

-

-

0

Other liabilities

1,422

-264

193

-905

365

-577

512

-84

-280

Cash received related to tenant lease incentives

-

-

-

53

0

-

-

-

-

Net cash provided by operating activities

-

-

-

213

-1,640

1,557

-4,479

-

-

Cash received related to tenant incentives

-

-

-

-

-

-

-

-

32

Net cash used in operating activities

-1,748

509

2,072

-

-

-

-

-2,523

-4,112

Investing activities
Purchases of property and equipment

891

229

236

570

577

595

866

639

413

Net cash used in investing activities

-

-

-

-570

-577

-595

-866

-

-

Net cash used in investing activities

-891

-229

-236

-

-

-

-

-639

-413

Financing activities
Net proceeds from issuances of common stock

11,597

1,489

529

2,149

352

273

0

9,554

93

Tax withholding paid on behalf of employees for restricted shares

189

213

194

48

53

0

26

30

295

Proceeds from term loan

-

-

-

-

-

-

-

-

2,000

Payment of term loan

-

-

-

-

-

167

667

666

1,277

Proceeds from borrowings on line of credit

-

-

-

2,100

1,000

0

-

-

-

Payment of borrowings on term loan

-

-

-

2,800

300

0

-

-

-

Payment of lease liabilities

55

61

60

71

57

47

93

158

309

Net cash provided by financing activities

-

-

-

1,330

942

59

-786

-

-

Net cash provided by financing activities

11,353

1,215

275

-

-

-

-

8,700

212

Increase (decrease) in cash and cash equivalents

8,714

1,495

-

-

-

-

-

-

-

Effect of foreign exchange rate changes on cash

-

-

-

-

-

-

-

-

74

Increase in cash and cash equivalents

-

-

2,111

973

-1,275

1,021

-6,131

5,538

-4,239

Interest paid

18

18

23

32

-

-

-

-

-

Interest paid

-

-

-

-

19

29

63

98

121

Income taxes paid

115

87

73

32

39

52

59

10

33