Marin software inc (MRIN)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Operating activities
Net loss

-12,408

-41,244

-

-

-

-

-

-

-

Net loss

-

-

-31,491

-16,480

-33,349

-33,171

-35,852

-26,482

-17,423

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Impairment of goodwill

1,910

14,740

2,797

-

0

-

-

-

-

Depreciation

1,934

2,658

4,758

6,035

6,993

5,669

4,722

2,642

1,344

Amortization of internally developed software

3,904

3,774

-

-

-

-

-

-

-

Amortization of internally developed software

-

-

3,669

2,988

2,550

1,905

1,156

525

456

Amortization of intangible assets

1,814

2,537

2,850

3,080

3,134

1,131

0

0

-

Gain on divestiture of Perfect Audience

5,064

0

-

-

-

-

-

-

-

Loss on disposals of property and equipment and right-of-use assets

-26

1

-

-

-

-

-

-

-

Amortization of deferred costs to obtain and fulfill contracts

1,534

2,045

-

-

-

-

-

-

-

Gain on disposal of property and equipment

-

-

11

3

-19

-16

-10

7

-65

Unrealized foreign currency losses (gains)

56

118

-986

419

216

0

0

-

-

Non-cash interest expense related to debt agreements

-

-

15

27

42

124

-

-

-

Noncash interest expense related to warrants issued in connection with debt

-

-

-

-

-

-

251

159

56

Noncash expense related to warrants issued in connection with service agreement

-

-

-

-

-

-

-

60

49

Change in the valuation of outstanding preferred stock warrants

-

-

-

-

-

-

238

362

73

Stock-based compensation expense related to equity awards

2,664

3,971

4,704

10,295

15,619

9,242

5,218

2,358

697

Provision for (recovery from) bad debts

-

-

1,507

2,328

-

-

-

-

-

Stock-based compensation related to preferred stock financing

-

-

-

-

-

-

-

2,590

-

Provision for bad debts

-249

48

-

-

1,210

821

359

296

289

Net change in operating leases

511

0

-

-

-

-

-

-

-

Deferred income tax benefits

-301

-398

-358

-305

-177

-2,258

-91

-108

-

Deferred income tax benefit

-

-

-

-

-

-

-

-

0

Excess tax benefits from stock-based award activities

-

-

-

-

3

126

119

192

-

Payment of contingent consideration for prior acquisition

-

-

-

93

0

0

-

-

-

Other noncash expenses

-

-

-

-

-

-

-

-

-211

Changes in operating assets and liabilities:
Accounts receivable

-4,170

668

-4,754

-795

2,986

4,561

2,147

3,382

5,452

Prepaid expenses and other assets

-220

609

310

-200

-575

2,009

881

550

58

Other assets

-

-

-

-

-348

497

524

55

291

Accounts payable

-687

-97

306

741

-1,597

1,387

75

-208

-54

Accrued expenses and other liabilities

-136

382

-

-

-

-

-

-

-

Deferred revenues

-

-

-

-

-625

-540

1,948

445

-46

Accrued expenses and other liabilities

-

-

954

-3,108

1,953

-1,523

2,240

2,452

3,594

Net cash used in operating activities

-

-

-

-

-6,510

-24,390

-23,397

-19,095

-

Net cash used in operating activities

-1,236

-12,980

-4,870

6,081

-

-

-

-

-16,490

Investing activities
Purchases of property and equipment

604

586

461

1,207

8,584

5,317

5,023

5,507

2,332

Net proceeds from divestiture of Perfect Audience

4,267

0

-

-

-

-

-

-

-

Proceeds from disposal of property and equipment

0

8

11

5

0

0

-

-

-

Capitalization of internally developed software

2,056

2,129

2,068

4,712

5,568

3,146

3,216

1,743

1,028

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

-

-

-

-

-

-

109,414

-107

-

Proceeds from issuance of note payable, net of issuance costs

-

-

-

-

-

-

1,667

8,631

5,529

Net cash used in investing activities

1,607

-2,707

-2,518

-5,914

-

-

-

-

-3,360

Financing activities
Proceeds from issuance of common shares through at-the-market offering, net of offering costs of $210

1,643

0

-

-

-

-

-

-

-

Payment of principal on finance lease liabilities

1,186

1,304

-

-

-

-

-

-

-

Acquisition of business, net of cash acquired

-

-

-

-

7,738

4,151

0

0

-

Net cash used in investing activities

-

-

-

-

-21,890

-12,614

-8,239

-7,250

-

Repayments of capital lease obligations and other debt agreements

-

-

1,160

1,436

3,649

-

-

-

-

Repayment of notes payable

-

-

-

-

-

-3,130

-9,660

-4,334

-2,012

Debt issuance costs

-

-

-

-

53

0

0

-

-

Redemption of common stock

-

-

-

-

-

-

-

4,488

-

Repurchases of unvested shares

-

-

-

-

2

20

77

48

-

Employee taxes paid for withheld shares upon equity award settlement

314

265

604

362

571

-

-

-

-

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

-

-

-

-

-

-

-

54,196

15,934

Proceeds from common stock purchase agreements

-

-

-

-

-

-

-

500

-

Proceeds from exercise of common stock warrants

-

-

-

-

-

-

-

-

155

Proceeds from exercises of common stock options

-

-

0

390

1,439

2,472

1,541

1,624

791

Proceeds from employee stock purchase plan, net

117

282

312

663

968

1,402

1,499

0

-

Effect of foreign exchange rate changes on cash and cash equivalents

-

-

-

-

-

-

0

-

-

Net cash used in financing activities

260

-1,287

-1,452

-745

-

-

-

-

20,397

Excess tax benefits from stock-based award activities

-

-

-

-

3

126

119

192

-

Net cash used in financing activities

-

-

-

-

-1,865

850

104,503

56,166

-

Effect of foreign exchange rate changes on cash and cash equivalents and restricted cash

-29

-360

1,964

-1,035

-662

-

-

-

-

Net decrease in cash and cash equivalents and restricted cash

602

-17,334

-6,876

-1,613

-30,927

-

-

-

-

Cash and cash equivalents and restricted cash
Cash and cash equivalents and restricted cash:
Effect of foreign exchange rate changes on cash and cash equivalents and restricted cash

-

-

-

-

-

0

-

-

-

Net decrease in cash and cash equivalents and restricted cash

-

-

-

-

-

-36,154

-

-

-

Supplemental disclosures of other cash flow information:
Cash paid for interest

72

153

210

189

106

106

201

453

264

Cash paid for income taxes

589

730

1,491

728

404

221

276

176

8

Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from finance leases

72

0

-

-

-

-

-

-

-

Operating cash flows from operating leases

8,453

0

-

-

-

-

-

-

-

Financing cash flows from finance leases

1,186

0

-

-

-

-

-

-

-

Right-of-use assets obtained in exchange for lease liabilities:
Finance lease liabilities

0

0

-

-

-

-

-

-

-

Operating lease liabilities

1,656

0

-

-

-

-

-

-

-

Net decrease in cash and cash equivalents

-

-

-

-

-

-

72,867

29,821

547

Supplemental disclosure of non-cash investing and financing activities
Conversion of convertible preferred stock to common stock

-

-

-

-

-

-

105,710

0

-

Acquisition of equipment through capital leases

-

-

852

1,864

2,350

0

3,167

0

-

Issuance of common stock under employee stock purchase plan

-

-

-

-

-

-

-

0

-

Issuance of common stock under employee stock purchase plan

142

305

-

-

4,338

11,195

0

-

-

Issuance of common stock under employee stock purchase plan

-

-

362

548

1,035

1,402

1,231

-

-

Conversion of warrant to purchase convertible preferred stock to common stock warrant

-

-

-

-

-

-

745

0

-

Purchases of property and equipment recorded in accounts payable and accrued expenses

0

10

30

5

0

1,364

208

533

-

Issuance of common stock in connection with business acquisition

-

-

-

-

-

-

-

0

-

Accrued but unpaid debt issuance costs

-

-

-

-

-

-

38

57

-

Unpaid deferred initial public offering costs

-

-

-

-

-

-

-

944

-

Other receivables for stock option exercises

-

-

-

-

-

-

-

49

-