Transmedics group, inc. (TMDX)
CashFlow / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
Cash flows from operating activities:
Net loss

-8,852

-9,177

-8,280

-9,195

-6,895

-7,635

-5,105

-6,115

-4,901

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

371

356

332

289

245

219

213

171

166

Stock-based compensation expense

385

282

295

220

57

52

31

34

27

Change in fair value of preferred stock warrant liability

0

0

0

614

-273

122

183

210

30

Non-cash interest expense and end of term accretion expense

123

-

-

-

115

-

-

-

-

Non-cash interest expense

-

-

-

-

-

-

68

-12

60

Net amortization of premiums on marketable securities

1

-

-

-

-

0

0

0

9

Unrealized foreign currency transaction losses

-78

-

-

-

-160

-160

20

-153

143

Changes in operating assets and liabilities:
Accounts receivable

-422

68

-583

1,935

1,746

-466

1,156

802

1,021

Inventory

241

883

12

758

2,468

-119

790

850

1,178

Prepaid expenses and other current assets

120

-564

573

158

-417

1,172

125

-85

143

Accounts payable

-2,411

2,389

-388

684

758

917

20

70

-843

Accrued expenses and other current liabilities

1,806

-501

2,138

-1,578

2,394

533

716

-603

1,692

Deferred revenue

-

0

-6

-187

57

121

-17

-33

-4

Deferred rent

-262

88

87

87

87

83

82

82

82

Net cash used in operating activities

-8,176

-7,264

-5,597

-12,159

-7,266

-6,120

-6,064

-7,469

-6,331

Cash flows from investing activities:
Purchases of property and equipment

277

-19

33

148

3

134

244

0

40

Purchases of marketable securities

4,168

-

-

-

-

-

-

-

-

Proceeds from sales and maturities of marketable securities

17,160

-

-

-

-

0

750

6,975

5,000

Net cash provided by (used in) investing activities

12,715

7,360

-18,765

-49,093

-3

-134

506

6,975

4,960

Cash flows from financing activities:
Payments of initial public offering costs and other financing costs

120

-

-

1,275

705

-

-

-

-

Repayments of long-term debt

-

-

-

-

-

0

0

8,184

892

Proceeds from issuance of common stock upon exercise of stock options

75

94

98

2

8

1

24

9

12

Proceeds from issuance of common stock in connection with employee stock purchase plan

197

-

-

-

-

-

-

-

-

Net cash provided by (used in) financing activities

152

-246

-2,428

96,094

-697

-2,280

-37

25,261

-880

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

-45

-165

-45

185

-60

-115

46

-127

114

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

4,646

-315

-26,835

35,027

-8,026

-8,649

-5,549

24,640

-2,137

Supplemental disclosure of non-cash investing and financing activities:
Transfers of inventory to property and equipment

78

242

641

856

407

225

174

652

342

Purchases of property and equipment included in accounts payable

112

79

71

-110

129

-

-

-

4

Offering costs included in accounts payable and accrued expenses

-

-

-

-

1,134

-

-

-

-