Viewray, inc. (VRAY)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Nov'14
Conversion Of Stock [Table]
Conversion Of Stock [Line Items]
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss

-120,199

-76,396

-72,176

-50,636

-44,995

-33,800

-24

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

4,655

3,499

2,197

1,708

1,256

1,020

-

Stock-based compensation

19,445

14,169

5,319

2,907

1,066

318

-

Accretion on asset retirement obligation

43

33

40

36

8

-

-

Change in fair value of warrant liabilities

-2,496

-9,379

16,598

-3

-45

-20

-

Loss on disposal of property and equipment

-3

-3

-9

-358

-12

-8

-

Inventory lower of cost and net realizable value adjustment

0

340

911

1,939

2,578

598

-

Amortization of debt discount and interest accrual

703

3,628

3,321

2,629

1,129

446

-

Loss on debt extinguishment

0

-2,416

0

0

-

-

-

Product upgrade reserve

3,794

0

0

-

-

-

-

Write-off of deferred offering cost

-

-

-

-

2,920

-

-

Changes in operating assets and liabilities:
Accounts receivable

-20,050

16,541

16,126

3,370

-74

650

-

Inventory

5,951

32,214

12,329

2,065

2,413

3,279

-

Deposits on purchased inventory

-1,685

1,099

4,521

-1,414

1,138

479

-

Deferred cost of revenue

-1,755

-3,500

9,787

-4,873

4,070

4,712

-

Prepaid expenses and other assets

-2,963

2,343

2,044

1,633

733

-13

-

Other assets

-

-

-

-

-

-28

-

Accounts payable

2,759

-870

6,309

381

-2,053

4,033

0

Notes payable

-

-

-

-

-240

-

-

Accrued expenses and other long-term liabilities

6,995

-9,174

850

2,197

1,532

-1,048

-

Customer deposits and deferred revenue

-15,771

-1,766

11,376

11,109

5,263

10,055

-

Net cash used in operating activities

-79,567

-122,194

-70,053

-28,156

-39,849

-27,469

-24

Purchases of property and equipment

7,760

3,685

2,163

7,031

4,151

2,003

-

Purchase of intangible asset

57

0

0

12

104

-

-

Net cash used in investing activities

-7,817

-3,685

-2,163

-7,043

-4,145

-2,603

-

CASH FLOWS FROM FINANCING ACTIVITIES:
Payment of long-term debt

0

45,000

0

0

15,000

-

-

Payment on debt extinguishment fee

0

172

0

0

-

-

-

Proceeds from director loan

-

-

-

-

-

-

4

Proceeds from offering of common stock, gross

-

-

-

-

-

-

24

Change in restricted cash balance

-

-

-

-

-110

600

-

Proceeds from issuance of convertible notes, net

-

-

-

-

-

9,941

-

Repurchase of Series A convertible preferred stock

-

-

-

-

-

37

-

Proceeds from issuance of convertible preferred stock, net

-

-

-

-

15,729

4,969

-

Proceeds from draw down of long-term debt, gross

0

56,000

0

15,000

30,000

-

-

Payment of debt issuance cost

168

468

0

18

1,132

-

-

Proceeds from common stock private placement, gross

0

0

26,100

13,750

29,447

-

-

Payments of costs related to the initial public offering

-

-

-

-

2,728

222

-

Proceeds from the exercise of stock options

9,641

5,285

665

539

24

21

-

Proceeds from the exercise of warrants

0

3

103

0

0

-

-

Payments for taxes related to net share settlement of equity awards

2,410

0

0

-

-

-

-

Repayment of Notes Receivable from Related Parties

-

-

-

-

-

-

0

Proceeds from Contributions from Affiliates

-

-

-

-

-

-

0

Net cash (used in) provided by financing activities

146,206

236,712

115,407

28,930

53,532

14,672

29

NET (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH

58,822

110,833

43,191

-6,269

9,538

-15,400

-4

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for interest

3,954

11,161

3,925

3,310

2,332

1,504

-

Cash paid for taxes

19

0

1

0

1

-

-

SUPPLEMENTAL NON-CASH INVESTING AND FINANCING ACTIVITIES:
Fair value of common stock warrants issued to placement agents as payment for service

-

-

-

-

316

-

-

Fair value of common stock warrants reclassified from liability to additional paid-in capital upon exercise

3,975

1,197

274

0

0

-

-

Right-of-use assets obtained in exchange for new operating lease liabilities

1,647

0

0

-

-

-

-

Transfer of property and equipment from inventory

4,897

2,247

125

117

0

-

-

Conversion of convertible notes into new Series C convertible preferred stock

-

-

-

-

-

10,129

-

Purchases of property and equipment in accounts payable and accrued liabilities

657

157

96

193

1,136

62

-

Offering costs included in accounts payable and accrued expenses

730

168

0

189

0

1,197

-

Conversion of convertible preferred stock warrants into common stock warrants in connection with the Merger

-

-

-

-

160,839

-

-

Asset retirement obligation

-

-

-

-

258

-

-

Conversion of convertible preferred stock warrants into common stock warrants

-

-

-

-

93

-

-

Income taxes

-

-

-

-

2,332

-

-

Public Offering
Proceeds from offering of common stock, gross

149,559

172,500

0

0

-

-

-

Payment of offering costs related to common stock public offering

10,416

10,631

0

0

-

-

-

At The Market Offering Program
Proceeds from offering of common stock, gross

0

278

40,126

0

-

-

-

Payment of offering costs related to common stock issuance

0

6

1,147

0

-

-

-

Direct Registered Offering
Proceeds from offering of common stock, gross

0

59,100

49,941

0

-

-

-

Payment of offering costs related to common stock issuance

0

177

81

0

-

-

-

Private Placement
Payment of offering costs related to common stock issuance

0

0

300

341

-

-

-