Microvision, inc. (MVIS)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Cash flows from operating activities
Net loss

-26,483

-27,250

-25,486

-16,472

-14,542

-18,120

-13,178

-22,693

-35,808

-47,460

-39,529

Adjustments to reconcile net loss to net cash used in operations:
Impairment of intangible assets

160

0

-

-

-

40

277

284

0

-

-

Impairment of property and equipment

434

0

-

-

-

-

-

-

-

-

-

Depreciation

-

-

1,141

1,120

429

414

923

1,445

2,406

1,731

1,138

Depreciation and amortization

1,649

1,838

-

-

-

-

-

-

-

-

-

Amortization of intangible assets

-

-

116

127

128

132

158

184

185

32

2

Gain on disposal of property and equipment

-

-

-

-

-

-

-

79

11

0

0

Realizeld loss on sale of short-term investments

-

-

-

-

-

-

-

32

-

-

-

Realized loss on sale of short-term investments

-

-

-

-

-

-

-

-

0

-127

0

Share-based compensation expense

1,569

1,061

1,288

1,223

1,007

713

1,606

2,269

3,356

3,450

3,373

Loss on warrant exchange

-

-

-

-

-

-4,967

1,900

0

-

-

-

Realized gain on warrant exchange

-

-

-

-

-

-

-

0

-

-

-

Loss (gain) on derivative instruments

-

-

-

-

-

-

-

-

-

842

-506

Inventory write-downs

2,203

4,414

1,004

187

287

42

303

1,094

1,563

9,579

1,257

Other non-cash adjustments

0

203

-42

27

-62

-91

-

-

-

-

-

Other non-cash adjustments

-

-

-

-

-

-

-66

-118

-340

-276

-276

Change in:
Accounts receivable, net

603

461

-230

-1,442

1,018

645

-1,091

652

-653

203

376

Costs and estimated earnings in excess of billings on uncompleted contracts

-987

307

555

125

0

-

-

-

-

-

-

Costs and estimated earnings in excess of billings on uncompleted contracts

-

-

-

-

-

-

-

-58

-67

67

-625

Inventory

1,286

982

4,312

558

1,033

109

-145

-2,663

-258

14,728

658

Other current and non-current assets

1,911

663

-2,314

-18

-147

-155

884

-419

-221

187

115

Other assets

-

-

-

-

-

-

-

12

-16

15

-3

Accounts payable

-268

-1,079

1,147

-174

493

-25

-1,486

-4,077

-532

2,591

1,477

Accrued liabilities

-3,379

-374

2,226

245

572

335

-1,387

-1,175

808

-358

646

Deferred revenue

21

0

-

-2,122

8,271

0

-609

609

0

-

-

Billings on uncompleted contracts in excess of related costs

0

-5

-138

168

-230

-450

582

-58

75

26

-7

Other currrent liabilities

-316

12

9,964

-

-

-

-

-

-

-

-

Operating lease liabilities

-642

0

-

56

18

-

-

-

-

-

-

Other long-term liabilities

0

-305

252

-

-

-

-

-

-

-

-

Other long-term liabilities

-

-

-

53

0

0

-

-

-330

0

0

Net cash used in operating activities

-24,043

-22,572

-15,479

-14,821

-5,827

-12,952

-12,657

-20,621

-27,887

-46,196

-31,710

Cash flows from investing activities
Sales of investment securities

-

-

-

-

-

-

-

11

0

2,573

0

Decrease in restricted cash

-

-

-

-

-

-

-

-350

-

-

-

Purchases of restricted investment securities

-

-

-

-

-

-

-

-

-

305

0

(Increase) decrease in restricted investment

-

-

-

-

-

-

-

-

-709

1

-143

Proceeds on sale of property and equipment

-

-

59

4

0

34

35

80

11

0

0

Purchases of property and equipment

745

1,118

3,100

895

1,140

207

375

533

550

1,886

1,360

Net cash provided by (used in) investing activities

-745

-1,118

-3,041

-891

-1,140

-173

-340

-92

170

381

-1,217

Cash flows from financing activities
Principal payments under finance leases

20

12

0

15

0

15

120

136

-

-

-

Increase in deferred rent

0

139

0

-

-

-

-

-

-

-

-

Principal payments under capital leases

-

-

-

-

-

-

-

-

43

65

60

Principal payments under long-term debt

-

-

-

-

-

-

-

-

84

78

71

Net proceeds from issuance of common stock

16,879

20,363

20,347

22,978

6,506

16,114

11,642

14,624

21,506

22,346

50,550

Net cash provided by financing activities

16,859

20,490

20,347

22,963

6,506

16,099

11,522

14,488

21,379

22,203

50,419

Change in cash and cash equivalents, and restricted cash

-7,929

-3,200

1,827

7,251

-461

2,974

-1,475

-6,225

-6,338

-23,612

17,492

Supplemental disclosure of cash flow information
Cash paid for interest

-

-

-

-

-

-

12

30

46

62

68

Supplemental schedule of non-cash investing and financing activities
Property and equipment acquired under capital leases

-

-

-

-

-

-

-

-

-

0

95

Non-cash additions to property and equipment

37

445

165

351

165

101

407

0

229

101

85

Lease liabilities from obtaining right-of-use operating asset

0

66

0

-

-

-

-

-

-

-

-

Issuance of common stock for exchange of warrants

-

-

-

-

-

9,869

-

-

-

-

-

Issuance of common stock for commitment fee

-

-

-

721

0

0

-

-

-

-

-

Exchange of warrants

-

-

-

-

-

-

536

-

-

-

-

Issuance of common stock for exchange of warrants

-

-

-

-

-

-

-

0

-

-

-

Issuance of common stock for commitment fee

535

0

-

-

-

-

-

-

-

-

-

Issuance of common stock for payment of intellectual property

-

-

-

-

-

-

-

-

-

1,700

0