Energous corp (WATT)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13
Cash flows from operating activities:
Net loss

-38,399

-50,840

-49,376

-

-

-

-

Net loss

-

-

-

-45,817

-27,561

-45,603

-5,521

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

781

1,054

1,309

957

817

371

4

Stock based compensation

10,646

16,753

15,802

9,508

5,951

2,547

16

Changes in operating lease right-of-use assets

786

-

-

-

-

-

-

Bad debt expense

35

-

-

-

-

-

-

Loss on disposal of property and equipment

-7

-

-0

-

-

-

-

Amortization of debt discount

-

-

-

-

-

964

705

Warrant expense

-

-

-

-

-

-

724

Write-off of abandoned trademark

-

-

-

-

-

-

4

Gain on conversion of notes payable and accrued interest

-

-

-

-

-

2,084

0

Change in fair market value of derivative liabilities

-

-

-

-

-

-26,265

-177

Loss on retirement of fixed assets

-

-

-

-

-

-22

0

Amortization of prepaid rent from stock issuance to landlord

-

80

80

80

80

20

0

Changes in operating assets and liabilities:
Accounts receivable

53

44

-149

149

-

0

-

Prepaid expenses and other current assets

-130

-445

-348

652

157

289

127

Other assets

-

-30

-15

-2

28

15

6

Accounts payable

-189

-163

-2,683

2,382

608

1,354

359

Accrued expenses

284

156

53

492

283

838

233

Operating lease liabilities

-662

-

-

-

-

-

-

Deferred revenue

12

-

-131

-

-

-

-

Deferred revenue

-

-

-

131

-

0

-

Net cash used in operating activities

-26,621

-32,527

-34,430

-33,062

-20,005

-

-

Cash flows from investing activities:
Net cash used in operating activities

-

-

-

-

-

-15,606

-3,430

Purchases of property and equipment

196

859

817

1,137

1,032

1,619

194

Proceeds from the sale of property and equipment

-

-

2

-

-

-

-

Net cash used in investing activities

-196

-859

-814

-1,137

-1,032

-

-

Cash flows from financing activities:
Costs of trademark

-

-

-

-

-

-

4

Net cash used in investing activities

-

-

-

-

-

-1,619

-199

Payment of deferred offering costs

-

-

-

-

-

-

88

Repurchase of restricted common stock

-

-

-

-

-

-

29

Proceeds from IPO, net of underwriter's discount and offering expenses

-

-

-

-

-

24,872

0

Proceeds from the sale of stock to a strategic investor, net

-

-

-

-

-

900

0

Sale of Warrant to IPO underwriter

-

-

-

-

-

1

0

Proceeds from secondary offering, net of underwriter's discount and offering expenses

-

-

-

-

-

20,993

0

Proceeds from shares issued under shelf registration, net of underwriter's discount and offering expenses

-

-

-

-

19,048

0

0

Net proceeds from the sales of common stock

23,319

38,846

-

34,788

-

0

200

Net proceeds from an at-the-market ("ATM") offering

4,557

-

-

-

-

-

-

Net proceeds from issuance of shares to private investors

-

-

14,932

-

-

-

-

Proceeds from the exercise of stock options

400

1,319

979

382

65

0

0

Proceeds from the sale of senior secured convertible notes

-

-

-

-

-

-

5,500

Proceeds from contributions to employee stock purchase plan

457

531

869

727

289

0

0

Proceeds from the disgorgement of short-swing profit

-

-

-

-

12

0

0

Net cash provided by financing activities

28,394

40,698

16,781

35,585

19,416

-

-

Net (decrease) increase in cash and cash equivalents

1,577

7,311

-18,463

-

-

-

-

Net cash provided by financing activities

-

-

-

-

-

46,766

5,582

Net increase (decrease) in cash and cash equivalents

-

-

-

1,386

-1,622

29,540

1,952

Supplemental disclosure of non-cash financing activities:
Decrease in deferred offering costs charge to the IPO

-

-

-

-

-

88

0

Common stock issued upon conversion of notes payable and accrued interest payable

-

-

-

-

-

26,790

0

Increase in additional paid in capital upon extinguishment of derivative liability for warrants

-

-

-

-

-

5,752

0

Common stock issued to landlord for tenant improvement of $100,000 and prepaid rent of $400,000

-

-

-

-

-

500

0

Common stock issued for services

-

-

-

-

147

900

0

Cashless exercise of warrants

-

-

-

0

0

0

-

Increase in accrued expenses for the purchase of property and equipment

-

-

-

299

-

0

-

Restricted Stock Units (RSUs) [Member]
Shares repurchased for tax withholdings on vesting

10

-

-

-

-

-

-

Common stock issued

0

0

0

-

-

-

-

Performance Shares [Member]
Shares repurchased for tax withholdings on vesting

329

-

-

-

-

-

-

Common stock issued

-

0

0

-

-

-

-