Everspin technologies inc (MRAM)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14
Cash flows from operating activities
Net loss

-14,669

-17,754

-21,100

-16,708

-18,183

-

Net loss

-

-

-

-

-

-10,183

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

1,694

1,450

1,191

826

1,340

1,517

Loss on disposal of property and equipment

-20

-19

-

-80

-

-

Stock-based compensation

3,554

2,668

2,048

1,141

416

799

Non-cash gain on warrant revaluation

3

-

-

-

-

-

Change in fair value of redeemable convertible preferred stock warrant liability

-

-

-

-372

-15

-6

Non-cash loss on extinguishment of debt

-

-

-185

-

-

-

Change in fair value of derivative liability

-

-

-

798

-

-

Non-cash interest expense

290

375

297

1,183

232

98

Compensation expense related to vesting of common stock to GLOBALFOUNDRIES

-

753

1,472

965

1,761

107

Changes in operating assets and liabilities:
Accounts receivable

-1,723

3,816

385

1,261

-339

579

Amounts due from related parties

-

-

-

-78

-102

455

Inventory

-1,234

-694

3,871

893

431

297

Prepaid expenses and other current assets

-149

98

-460

860

77

-52

Other assets

-

-

23

21

10

-63

Accounts payable

202

-178

809

340

233

514

Accrued liabilities

-2,210

1,253

136

56

428

73

Lease liabilities

-100

-

-

-

-

-

Amounts due to related parties

-

-

-

-2,453

3,328

-142

Deferred income on shipments to distributors

-

-

-107

-

-

-

Shipping term reversal

-

-39

-

-

-

-

Deferred income on shipments to distributors

-

-

-

387

-362

501

Deferred revenue

-

-

-

-229

229

-

Net cash used in operating activities

-8,116

-14,673

-18,888

-18,539

-10,670

-

Net cash used in operating activities

-

-

-

-

-

-7,938

Cash flows from investing activities
Purchases of property and equipment

861

1,914

3,070

1,040

1,295

525

Net cash used in investing activities

-861

-1,914

-3,070

-1,040

-1,295

-

Net cash used in investing activities

-

-

-

-

-

-525

Cash flows from financing activities
Proceeds from exercise of stock options

-

-

-

-

-

41

Proceeds from the issuance of common stock, net of offering costs

-

24,524

-

-

-

1

Proceeds from convertible promissory notes-related party

-

-

-

8,500

-

-

Proceeds from debt

-

1,000

12,000

1,500

8,000

4,000

Payments on debt

4,840

1,000

8,356

1,325

3,000

281

Payments of debt issuance costs

80

-

49

40

130

76

Payments on finance lease obligation

11

11

-

-

-

-

Payments on capital lease obligation

-

-

7

198

226

-

Proceeds from issuance of convertible preferred stock

-

-

-

-

-

10,027

Proceeds from exercise of stock options and purchase of shares in employee stock purchase plan

282

2,503

1,593

48

4

-

Proceeds from issuance of common stock in connection with initial public offering, net of offering costs

-

-

-

33,864

-

-

Proceeds from issuance of common stock in at-the-market offering, net of issuance costs

4,734

-

-

4,650

-

-

Net cash provided by (used in) financing activities

85

27,016

5,181

46,999

4,648

-

Net decrease in cash and cash equivalents

-8,892

10,429

-16,777

-

-

-

Net cash (used in) provided by financing activities

-

-

-

-

-

13,712

Net (decrease) increase in cash and cash equivalents

-

-

-

-

-

5,249

Net increase (decrease) in cash and cash equivalents

-

-

-

27,420

-7,317

-

Supplementary cash flow information:
Interest paid

480

504

467

806

421

-

Cash paid for taxes

48

30

-

-

-

-

Operating cash flows paid for operating leases

1,693

-

-

-

-

-

Financing cash flows paid for finance leases

11

-

-

-

-

-

Right-of-use assets obtained in exchange for new operating leases

23

-

-

-

-

-

Interest paid

-

-

-

-

-

165

Interest paid to related party

-

-

-

359

-

-

Non-cash investing and financing activities:
Right-of-use assets obtained in exchange for new operating leases

23

-

-

-

-

-

Increase of right-of-use asset and lease liability due to lease modification

895

-

-

-

-

-

Purchase of property and equipment in accounts payable and accrued liabilities

57

11

116

-

-

-

Modification of warrant

36

-

-

-

-

-

Purchases of property and equipment under capital lease obligations

-

-

31

-

431

-

Conversion of convertible promissory notes into common stock

-

-

-

8,634

-

2,016

Issuance of warrant with debt

-

43

-

-

307

106

Conversion of redeemable convertible preferred stock into common stock

-

-

-

64,642

-

-

Reclassification of warrant liability to additional paid-in capital

-

-

-

65

-

-