Si-bone, inc. (SIBN)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
Cash flows from operating activities
Net loss

-41,830

-38,403

-34,618

-28,104

-22,597

-17,453

0

0

0

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

8,215

7,464

6,827

5,243

3,791

2,312

0

0

0

Depreciation and amortization

830

774

756

761

747

722

0

0

0

Bad debts expense

0

-

-

-

0

-

-

-

-

Accretion on marketable securities

959

1,413

1,497

1,149

688

209

0

0

0

Amortization of debt issuance costs

0

-

-

-

0

-

-

-

-

Amortization of debt discount

-

-

-

-

-

-

-

0

0

Change in fair value of redeemable convertible preferred stock warrants

-

-

-

-

-

826

0

0

0

Loss on sale and disposal of property and equipment

-74

-171

-109

-102

-109

-52

0

0

0

Changes in operating assets and liabilities:
Accounts receivable

1,116

3,236

2,765

2,138

1,174

1,028

0

0

0

Inventory

2,196

2,105

1,876

1,531

703

759

0

0

0

Prepaid expenses and other assets

-233

515

853

887

638

752

0

0

0

Accounts payable

8

383

1,661

1,051

620

251

0

0

0

Accrued liabilities and other

2,386

4,994

2,941

1,471

2,341

1,260

0

0

0

Net cash used in operating activities

-33,904

-31,627

-28,911

-24,320

-17,186

-14,519

0

0

0

Cash flows from investing activities
Maturities of marketable securities

163,200

159,800

117,100

83,600

17,600

0

0

0

0

Purchases of marketable securities

137,900

143,864

204,428

179,399

119,624

96,883

0

0

0

Purchases of property and equipment

2,917

2,445

1,804

1,120

1,136

942

0

0

0

Net cash provided by (used in) investing activities

22,383

13,491

-89,132

-96,919

-103,160

-97,825

0

0

0

Cash flows from financing activities
Proceeds from follow-on public offering, net of underwriting discounts, commissions and offering costs

0

-

-

-

0

-

-

-

-

Proceeds from the exercise of stock options

1,539

1,490

1,877

1,973

1,719

1,614

0

0

0

Net cash provided by financing activities

66,515

3,488

116,759

116,605

115,255

115,150

0

0

0

Effect of exchange rate changes on cash and cash equivalents

13

-37

-106

-103

-140

-94

0

0

0

Net decrease in cash and cash equivalents

55,007

-14,685

-1,390

-4,737

-5,231

2,712

0

0

0

Cash and cash equivalents at
Supplemental disclosure of non-cash information
Vesting of early exercised stock options

158

197

236

233

187

139

0

0

0

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

287

375

78

42

222

82

0

0

0

Public offering costs included in accounts payable

0

-

-

-

0

-

-

-

0