Transmedics group, inc. (TMDX)
CashFlow / Yearly
Dec'19Dec'18
Cash flows from operating activities:
Net loss

-33,547

-23,756

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

1,222

769

Stock-based compensation expense

854

144

Change in fair value of preferred stock warrant liability

341

545

Non-cash interest expense and end of term accretion expense

475

177

Net amortization of premiums on marketable securities

-205

9

Loss on extinguishment of debt

-

-305

Unrealized foreign currency transaction losses

-200

-150

Changes in operating assets and liabilities:
Accounts receivable

3,166

2,513

Inventory

4,121

2,699

Prepaid expenses and other current assets

-250

1,355

Accounts payable

3,443

164

Accrued expenses and other current liabilities

2,453

2,338

Deferred revenue

-136

67

Deferred rent

349

329

Net cash used in operating activities

-32,286

-25,984

Cash flows from investing activities:
Purchases of property and equipment

165

418

Purchases of marketable securities

82,371

-

Proceeds from sales and maturities of marketable securities

22,035

12,725

Net cash provided by (used in) investing activities

-60,501

12,307

Cash flows from financing activities:
Proceeds from issuance of long-term debt, net of issuance costs

-

33,436

Repayments of long-term debt

-

9,076

Proceeds from issuance of common stock in initial public offering, net of underwriting discounts and commissions

97,367

-

Payments of initial public offering and other financing costs

4,846

2,342

Proceeds from issuance of common stock upon exercise of stock options

202

46

Net cash provided by (used in) financing activities

92,723

22,064

Effect of exchange rate changes on cash, cash equivalents and restricted cash

-85

-82

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

-149

8,305

Supplemental disclosure of cash flow information:
Cash paid for interest

3,877

2,401

Supplemental disclosure of non-cash investing and financing activities:
Conversion of convertible preferred stock to common stock upon initial public offering

186,519

-

Transfers of inventory to property and equipment

2,146

1,393

Reclassification of warrant liability to equity upon initial public offering

1,239

-

Purchases of property and equipment included in accounts payable

169

-

Offering costs included in accounts payable and accrued expenses

120

1,041

Settlement of accrued financing fee

124

-