Neurometrix, inc. (NURO)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

-3,773

23

-12,859

-

-

-

-

-

-

-

-

Cash flows from operating activities:
Net Income (Loss) Attributable to Parent

-

-

-

-14,913

-9,187

-7,766

-8,019

-10,007

-9,981

-16,891

-11,917

Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization

124

169

262

251

222

145

150

297

376

523

578

Intangible asset impairment

-

-

-

-

-

-

-

-

192

0

-

Stock-based compensation

190

446

209

225

302

289

245

319

837

1,184

2,132

AllowanceForDoubtfulAccountsCharge

49

0

-

-

-

-

-

-

-

-

-

IdleFacilityImpairmentCharge

400

0

-

-

-

-

-

-

-

-

-

Inventory Write-down

2,595

0

-

-

-

-

151

234

98

2,075

363

Warrants offering costs

-

-

-

-

0

-50

-376

0

0

-

-5,175

Fair Value Adjustment of Warrants

-

-

-208

-275

-4,083

-1,050

289

0

0

-

-

Changes in operating assets and liabilities:
Accounts receivable

-734

-1,319

310

-69

225

189

-175

-343

-682

-1,733

-103

Inventories

897

719

117

163

409

116

-119

-694

-550

-71

-683

Increase (Decrease) In Collaboration Receivable

189

0

-

-

-

-

-

-

-

-

-

Prepaid expenses and other current and long-term assets

-243

-358

884

754

447

195

-52

76

-110

199

90

Accounts payable

-572

572

-8

-267

478

199

65

-371

370

-827

885

Accrued expenses

-157

-408

891

347

57

998

-54

-530

240

-753

-120

Increase (Decrease) in Accrued Product Returns

-412

-856

181

-

-

-

-

-

-

-

-

Increase (Decrease) in Contract with Customer, Liability

-

-

191

-

-

-

-

-

-

-

-

Increase (Decrease) in Accrued Liabilities

-

-

-

-

-

-

-

-

-

-

-3,705

Increase (Decrease) in Deferred Collaboration Income

-1,956

1,956

0

-

-

-

-

-

-

-

-

Deferred revenue

-

-

-

401

192

-44

-108

-

-

-

-

Deferred revenue, deferred costs, and other

-

-

-

-

-

-

-

-

-

-223

-225

Net Cash Provided by (Used in) Operating Activities

-3,621

2,861

-12,652

-

-

-

-

-

-6,778

-13,307

-6,137

Deferred revenue, deferred costs, and other

-

-

-

-

-

-

-

-78

-256

-

-

Net cash provided by (used in) operating activities

-

-

-

-15,080

-13,099

-7,678

-6,554

-9,175

-

-

-

Cash flows from investing activities:
Purchases of investments

-

-

-

-

-

-

-

-

-

-

7,495

Maturities of investments

-

-

-

-

-

-

-

-

-

7,495

7,495

Purchases of fixed assets

48

143

163

100

594

227

86

107

110

306

342

Repurchase of preferred stock and warrants

-

-

-

-

3,206

0

0

-

-

-

-

Net Cash Provided by (Used in) Investing Activities

-48

-143

-163

-

-

-

-

-

67

7,188

-692

Purchase of technological and intellectual property

-

-

-

-

-

-

-

-

-

-

350

Release of restricted cash

-

-

-

-

-

-

-

-229

-178

0

-

Net cash used in investing activities

-

-

-

-100

-594

-227

-86

122

-

-

-

Cash flows from financing activities:
Net proceeds from issuance of stock and warrants

15

18

-

-

20,141

7,932

7,155

7,482

33

-

-

Net proceeds from issuance of common stock and warrants, including public offering and equity plans

-

-

-

-

-

-

-

-

-

195

17,486

Payments on capital lease

-

-

-

-

-

-

17

20

19

27

22

Net cash provided by financing activities

-

-

-

6,667

16,935

7,932

7,137

7,462

-

-

-

Net Cash Provided by (Used in) Financing Activities

15

18

12,910

-

-

-

-

-

14

167

17,464

Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect

-3,654

2,736

94

-

-

-

-

-

-

-

-

Net proceeds from issuance of stock and warrants, including private offerings and equity plans

-

-

12,910

6,667

-

-

-

-

-

-

-

Net increase in cash and cash equivalents

-

-

-

-8,513

3,240

26

496

-1,590

-6,696

-5,950

10,635

Supplemental disclosure of cash flow information:
Fixed asset additions included in accounts payable

-

-

-

0

-

-

-

-

-

-

-

Change in fair value of warrant liability from repricing

-

-

244

0

-

-

-

-

-

-

-

Exchange of warrant liability for Series F Preferred Stock

-

-

40

0

-

-

-

-

-

-

-

Stock Issuance Settle Incentive Compensation Obligation

0

294

0

318

-281

-104

-285

0

0

-

-

Equity offering costs included in accounts payable and accrued expenses

-

-

-

-

100

0

0

-

-

-

-

Warrants issued under Securities Purchase Agreement initially recorded as a non-current liability

-

-

-

-

0

4,418

4,011

0

0

-

14,496

Capital Expenditures Incurred but Not yet Paid

-

-

7

-

-

-

-

-

-

-

-

Equipment acquired under capital lease, net

-

-

-

-

-

-

-

-

-

60

-

Common stock issued in exchange for warrants

-

-

-

-

-

-

-

127

0

0

97

Warrants Issued In Public Offering

-

-

-

-

-

-

-

2,373

0

0

-

Warrants liability reclassified to additional paid-in capital upon exercise of warrants

-

-

-

-

-

-

2,362

0

0

-

-