Shockwave medical, inc. (SWAV)
CashFlow / Yearly
Dec'19Dec'18Dec'17
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss

-51,109

-41,102

-30,615

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

1,337

700

468

Stock-based compensation

3,646

1,297

965

Amortization of right-of-use assets

944

-

-

Accretion of discount on available-for-sale securities

543

-

-

Loss on write down of fixed assets

67

31

38

Change in fair value of warrant liability

609

52

32

Amortization of debt issuance costs

436

206

18

Changes in operating assets and liabilities:
Accounts receivable

4,527

2,211

594

Inventory

6,824

2,608

1,863

Prepaid expenses and other current assets

785

144

373

Other assets

-41

917

-

Accounts payable

1,272

360

249

Accrued and other current liabilities

8,339

2,773

1,328

Lease liabilities

-1,010

-

-

Other liabilities

-

98

-

Net cash used in operating activities

-48,107

-41,465

-30,347

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of available-for-sale securities

119,476

-

17,707

Proceeds from maturities of available-for-sale securities

63,750

1,807

15,900

Purchase of property and equipment

3,817

1,981

425

Net cash provided by (used in) investing activities

-59,543

-174

-2,232

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of common stock upon initial public offering, net of issuance costs paid

100,547

-

-

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

-

14,920

34,907

Proceeds from issuance of common stock in private placement

10,000

-

-

Principal payments of term loan

1,667

-

1,557

Issuance of common stock in public offering, net of issuance costs

-96,856

-

-

Net proceeds from term loan

-

14,988

-

Payment of deferred offering costs

-

626

-

Proceeds from stock option exercises

2,206

426

139

Proceeds from warrant exercises

110

101

198

Net cash provided by financing activities

208,052

29,809

33,687

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

100,402

-11,830

1,108

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Interest paid

534

156

40

Income tax paid

120

5

-

NON-CASH INVESTING AND FINANCING ACTIVITIES:
Common stock issued on conversion of convertible preferred stock

152,806

-

-

Offering cost included in account payable and accrued liabilities

179

-

-

Common stock warrants issued on conversion of preferred stock warrants and the reclassification of the warrant liability

789

-

-

Issuance of Series A-1 convertible preferred stock on net exercise of warrants

-

316

-

Deferred offering costs included in accounts payable and accrued liabilities

-

893

-

Right-of-use asset obtained in exchange for lease liability

6,948

-

-

Property and equipment purchases included in accounts payable and accrued liabilities

52

55

58

Issuance of common stock warrants in connection with debt financing

-

104

-

Transfer of fixed assets to inventory

119

-

-