Therealreal, inc. (REAL)

CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19
Cash flows from operating activities:
Net loss

-111,816

-96,746

0

0

0

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

14,745

13,408

0

0

0

Stock-based compensation expense

10,012

7,711

0

0

0

Reduction of operating lease right-of-use assets

0

-

-

-

-

Bad debt expense

1,505

1,371

0

0

0

Compensation expense related to stock sales by current and former employees

-

819

0

0

0

Change in fair value of convertible preferred stock warrant liability

-

2,100

0

0

0

Accretion of unconditional endowment grant liability

91

94

0

0

0

Accretion of debt discounts

-

11

0

0

0

Amortization of premiums (discounts) on short-term investments

0

-

-

-

0

Changes in operating assets and liabilities:
Accounts receivable

-6,706

1,579

0

0

0

Inventory, net

14,388

13,244

0

0

0

Prepaid expenses and other current assets

-636

4,108

0

0

0

Other assets

1,280

1,026

0

0

0

Operating lease liability

0

-

-

-

-

Accounts payable

3,007

6,010

0

0

0

Accrued consignor payable

-3,062

17,561

0

0

0

Other accrued and current liabilities

2,296

10,686

0

0

0

Other noncurrent liabilities

2,001

2,762

0

0

0

Net cash used in operating activities

-86,890

-54,490

0

0

0

Cash flow from investing activities:
Purchases of short-term investments

0

-

-

-

-

Proceeds from maturities of short-term investments

140,428

39,281

0

0

0

Capitalized proprietary software development costs

9,061

9,267

0

0

0

Purchases of property and equipment

27,504

24,761

0

0

0

Net cash provided by investing activities

-190,026

-215,356

0

0

0

Cash flow from financing activities:
Proceeds from issuance of redeemable convertible preferred stock, net of issuance costs

-

43,492

0

0

0

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

-

26,283

0

0

0

Proceeds from exercise of stock options and common stock warrants

3,961

2,729

0

0

0

Payment of deferred offering costs

-

-

-

0

0

Taxes paid related to restricted stock vesting

0

-

-

-

-

Repayment of debt

-

9,250

0

0

0

Net cash provided by financing activities

311,367

378,665

0

0

0

Net (decrease) increase in cash, cash equivalents and restricted cash

34,451

108,819

0

0

0

Supplemental disclosures of cash flow information
Cash paid for interest

459

553

0

0

0

Supplemental disclosures of non-cash investing and financing activities
Accretion of redeemable convertible preferred stock to redemption value

-

3,355

0

0

0

Purchases of property and equipment included in accounts payable and other current liabilities

0

-

-

-

0

Purchases of capitalized proprietary software development costs included in accounts payable and other current liabilities

0

-

-

-

-

Deferred offering costs in accounts payable and accrued liabilities

-

-10

0

0

0