Mobileiron, inc. (MOBL)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss

-44,407

-48,846

-48,101

-47,396

-43,814

-43,084

-43,395

-49,778

-56,359

-53,362

-54,362

-55,074

-59,420

-65,494

-71,388

-80,890

-82,969

-84,482

-85,371

-76,789

-68,887

-61,889

0

0

0

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

33,087

35,804

37,102

38,470

38,033

38,436

35,975

35,673

37,877

33,731

33,972

32,766

32,687

34,389

35,084

36,497

31,904

28,791

25,311

20,905

19,459

16,749

0

0

0

Depreciation

3,357

3,426

3,577

3,809

3,808

3,846

3,815

3,650

3,571

3,389

3,238

3,200

3,268

3,348

3,359

3,185

3,047

2,757

2,524

2,383

2,309

2,215

0

0

0

Amortization of intangible assets

-

-

-

-

-

100

200

337

491

545

599

616

616

616

662

731

801

870

911

1,222

1,532

1,430

0

0

0

Accretion of premium of investment securities

-

-

-

-

-

50

68

54

39

57

94

99

96

14

0

0

0

-

-

-

-

-

-

-

-

Loss (gain) on disposal of equipment

-

-

-

-

-

-25

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-21

0

0

0

Changes in operating assets and liabilities:
Accounts receivable

-479

-2,179

-5,167

-3,368

2,181

10,564

-320

-472

-3,840

4,916

7,455

7,025

7,285

1,947

7,621

3,196

1,806

8,148

527

3,929

7,979

10,605

0

0

0

Deferred commissions

-400

572

119

800

-69

-1,078

-1,311

-978

-942

-329

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Other current and noncurrent assets

-1,667

582

3,408

6,716

7,526

5,535

4,569

-4,633

-6,463

1,006

342

5,294

5,712

807

439

1,070

966

932

1,613

2,068

1,557

835

0

0

0

Accounts payable

-1,062

-775

1,284

1,444

898

715

-734

-1,080

-1,413

439

888

-188

982

-1,297

-1,400

635

-2,733

1,414

-429

53

3,490

-12

0

0

0

Unearned revenue

11,160

12,374

13,827

23,465

21,954

28,815

24,732

17,912

16,882

16,434

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Customer arrangements with termination rights

-3,720

-3,237

-259

-2,534

-3

-179

-767

4,497

2,976

5,348

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Accrued expenses and other long-term liabilities

-5,505

-3,666

-6,001

-3,505

1,410

355

519

-4,977

-3,913

2,029

3,880

8,564

6,115

1,637

-198

-2,012

-2,366

-5,024

-3,765

-1,138

464

2,881

0

0

0

Deferred revenue

-

-

-

-

-

-

-

-

-

-

-

-

-

-

13,840

11,246

13,063

15,701

14,699

14,930

14,257

13,422

0

0

0

Net cash provided by operating activities

-3,055

-2,406

4,646

11,252

12,793

14,157

17,496

12,387

11,492

3,036

1,103

-1,173

-7,459

-11,729

-27,947

-34,604

-41,455

-48,535

-47,940

-44,076

-36,858

-36,569

0

0

0

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment

1,434

1,518

1,809

1,973

1,617

1,956

2,788

6,297

6,577

6,454

5,627

1,800

1,734

2,930

3,632

3,755

4,364

3,730

3,641

3,731

3,578

3,119

0

0

0

Proceeds from maturities of investment securities

-

5,150

6,350

7,650

10,100

15,900

15,400

14,900

19,850

38,015

59,329

78,290

90,584

94,631

93,786

83,520

69,476

44,964

0

0

0

-

-

-

-

Purchase of investment securities

-

4,126

5,126

6,319

7,613

10,053

0

0

0

-

-

-

-

79,134

75,602

56,570

80,639

60,913

0

0

0

-

-

-

-

Net cash provided by (used in) investing activities

-864

-494

-585

-642

870

3,891

-3,217

-5,937

1,717

22,991

34,157

39,372

33,649

12,567

14,552

23,195

-15,527

-19,679

-65,194

-76,144

-40,039

-39,873

0

0

0

CASH FLOWS FROM FINANCING ACTIVITIES:
Amount drawn from revolving line of credit

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3,300

0

0

0

Repayments of revolving line of credit

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

7,600

0

0

0

Proceeds from the issuance of convertible preferred stock-net of cash issuance costs

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,994

0

0

0

Payment of offering costs related to initial public offering

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

4,076

0

0

0

Proceeds from Employee Stock Purchase Plan

4,280

4,396

4,243

4,232

4,308

4,424

4,489

4,656

4,737

4,798

4,675

4,381

4,387

4,332

4,684

4,423

4,899

5,406

0

0

0

-

-

-

-

Taxes paid for net settlement of equity awards

4,665

5,892

6,412

5,922

5,547

4,862

3,942

3,724

3,849

3,149

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Proceeds from exercise of stock options

4,833

5,508

6,086

6,825

6,657

6,514

6,112

1,814

2,952

4,114

4,736

4,905

3,157

1,639

2,178

2,782

3,933

5,755

4,628

3,677

3,140

2,308

0

0

0

Repurchase of common stock

8,393

11,310

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by (used in) financing activities

-3,945

-7,298

-8,699

-6,800

-3,527

732

5,307

2,746

3,840

5,763

6,262

6,137

4,520

5,971

6,862

7,205

8,832

11,161

10,332

10,646

109,155

107,156

0

0

0

NET CHANGE IN CASH AND CASH EQUIVALENTS

-7,864

-10,198

-4,638

3,810

10,136

18,780

19,586

9,196

17,049

31,790

41,522

44,336

30,710

6,809

-6,533

-4,204

-48,150

-57,053

-102,802

-109,574

32,258

30,714

0

0

0

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid for income taxes

2,165

1,813

1,670

1,413

1,214

1,419

1,460

1,428

1,422

1,189

962

996

1,031

1,021

1,151

929

727

595

310

309

279

271

0

0

0

Lease payments for amounts included in the measurement of lease liabilities

7,145

7,281

7,347

7,288

7,228

7,213

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

SUPPLEMENTAL DISCLOSURES OF NONCASH FINANCING ACTIVITIES:
Value of shares issued under Bonus Plans

4,765

6,374

6,374

6,374

6,374

5,898

5,898

5,898

5,898

5,123

5,123

5,124

5,124

5,639

0

0

0

-

-

-

-

-

-

-

-

Value of shares issued under the Employee Stock Purchase Plan

4,236

4,132

4,132

4,256

4,256

4,548

4,548

4,791

4,791

4,562

4,562

4,382

4,382

4,851

4,851

5,167

5,167

7,359

0

0

0

-

-

-

-

Unpaid property and equipment purchases

0

-

117

19

200

148

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

27

0

0

0