Transmedics group, inc. (TMDX)

CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
Cash flows from operating activities:
Net loss

-35,504

-33,547

-32,005

-28,830

-25,750

-23,756

0

0

0

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

1,348

1,222

1,085

966

848

769

0

0

0

Stock-based compensation expense

1,182

854

624

360

174

144

0

0

0

Change in fair value of preferred stock warrant liability

614

341

463

646

242

545

0

0

0

Non-cash interest expense and end of term accretion expense

0

-

-

-

0

-

-

-

-

Non-cash interest expense

-

-

-

-

-

-

0

0

0

Net amortization of premiums on marketable securities

0

-

-

-

-

9

0

0

0

Unrealized foreign currency transaction losses

0

-

-

-

-453

-150

0

0

0

Changes in operating assets and liabilities:
Accounts receivable

998

3,166

2,632

4,371

3,238

2,513

0

0

0

Inventory

1,894

4,121

3,119

3,897

3,989

2,699

0

0

0

Prepaid expenses and other current assets

287

-250

1,486

1,038

795

1,355

0

0

0

Accounts payable

274

3,443

1,971

2,379

1,765

164

0

0

0

Accrued expenses and other current liabilities

1,865

2,453

3,487

2,065

3,040

2,338

0

0

0

Deferred revenue

-

-136

-15

-26

128

67

0

0

0

Deferred rent

0

349

344

339

334

329

0

0

0

Net cash used in operating activities

-33,196

-32,286

-31,142

-31,609

-26,919

-25,984

0

0

0

Cash flows from investing activities:
Purchases of property and equipment

439

165

318

529

381

418

0

0

0

Purchases of marketable securities

0

-

-

-

-

-

-

-

-

Proceeds from sales and maturities of marketable securities

0

-

-

-

-

12,725

0

0

0

Net cash provided by (used in) investing activities

-47,783

-60,501

-67,995

-48,724

7,344

12,307

0

0

0

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

0

-

-

0

0

-

-

-

-

Repayments of long-term debt

-

-

-

-

-

9,076

0

0

0

Proceeds from issuance of common stock upon exercise of stock options

269

202

109

35

42

46

0

0

0

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

0

-

-

-

-

-

-

-

-

Net cash provided by (used in) financing activities

93,572

92,723

90,689

93,080

22,247

22,064

0

0

0

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

-70

-85

-35

56

-256

-82

0

0

0

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

12,523

-149

-8,483

12,803

2,416

8,305

0

0

0

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

1,817

2,146

2,129

1,662

1,458

1,393

0

0

0

Purchases of property and equipment included in accounts payable

152

169

0

0

0

-

-

-

0

Offering costs included in accounts payable and accrued expenses

-

-

-

-

0

-

-

-

-