Si-bone, inc. (SIBN)
CashFlow / Yearly
Dec'19Dec'18Dec'17
Cash flows from operating activities
Net loss

-38,403

-17,453

-23,039

Adjustments to reconcile net loss to net cash used in operating activities:
Stock-based compensation

7,464

2,312

1,438

Depreciation and amortization

774

722

1,013

Change in allowance for doubtful accounts

-

-

36

Write-off of public offering costs

-

-

1,292

Forgiveness of notes receivable

-

-

437

Accretion on marketable securities

1,413

209

0

Amortization of debt issuance costs

259

259

-

Write-off of debt discount

-

-

650

Amortization of debt discount

-

-

285

Change in fair value of redeemable convertible preferred stock warrants

0

826

-166

Loss on sale and disposal of property and equipment

-171

-52

-214

Changes in operating assets and liabilities:
Accounts receivable

3,236

1,028

1,313

Inventory

2,105

759

980

Prepaid expenses and other assets

515

752

-72

Accounts payable

383

251

811

Accrued liabilities and other

4,994

1,260

1,792

Net cash used in operating activities

-31,627

-14,519

-17,530

Cash flows from investing activities
Maturities of marketable securities

159,800

0

-

Purchases of marketable securities

143,864

96,883

0

Purchases of property and equipment

2,445

942

478

Net cash provided by (used in) investing activities

13,491

-97,825

-478

Cash flows from financing activities
Proceeds from initial public offering, net of underwriting discounts and commissions

0

115,506

0

Proceeds from the exercise of stock options

1,490

1,614

383

Proceeds from issuance of common stock under employee stock purchase plan

2,203

0

-

Repurchase of unvested early exercised stock options

38

73

0

Repayment of stockholders’ notes receivable

-

-

84

Repayments of Long-term Debt

-

-

1,119

Payment for Debt Extinguishment or Debt Prepayment Cost

-

-

29,081

Proceeds from debt financing

-

-

40,000

Payment of debt issuance costs

-

-

1,540

Proceeds from the issuance of redeemable convertible preferred stock, net

-

-

5,427

Payments of public offering costs

167

1,897

1,292

Net cash provided by financing activities

3,488

115,150

12,862

Effect of exchange rate changes on cash and cash equivalents

-37

-94

-

Net decrease in cash and cash equivalents

-14,685

2,712

-

Effect of exchange rate changes on cash and cash equivalents

-

-

-346

Net decrease in cash and cash equivalents

-

-

-5,492

Cash and cash equivalents at
Supplemental disclosure of cash flow information
Cash paid for interest

4,949

5,500

4,514

Supplemental disclosure of non-cash information
Conversion of redeemable convertible preferred stock to common stock

0

118,547

0

Conversion of preferred stock warrants to common stock warrants

0

1,248

-

Conversion of preferred stock warrants to common stock warrants

0

1,248

0

Vesting of early exercised stock options

197

139

122

Purchases of property and equipment included in accounts payable and accrued liabilities

375

82

97

Public offering costs included in accounts payable

0

7

0