MYOMO, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, |
|
2025 |
|
|
2024 |
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
Net loss |
|
$ |
(11,759,946 |
) |
|
$ |
(5,923,648 |
) |
Adjustments to reconcile net loss to net cash used in operations: |
|
|
|
|
|
|
Depreciation |
|
|
596,091 |
|
|
|
114,346 |
|
Stock-based compensation |
|
|
1,519,083 |
|
|
|
552,580 |
|
Accretion of discount on short-term investments |
|
|
(24,708 |
) |
|
|
— |
|
Credit losses |
|
|
155,422 |
|
|
|
5,257 |
|
Inventory reserves |
|
|
32,558 |
|
|
|
— |
|
Amortization of deferred offering costs |
|
|
91,051 |
|
|
|
— |
|
Amortization of right-of-use assets |
|
|
714,379 |
|
|
|
196,592 |
|
Other non-cash charges |
|
|
49,924 |
|
|
|
84,180 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
Accounts receivable |
|
|
(1,111,217 |
) |
|
|
(1,116,352 |
) |
Inventories |
|
|
(1,018,876 |
) |
|
|
(1,573,193 |
) |
Prepaid expenses and other current assets |
|
|
(956,856 |
) |
|
|
(614,951 |
) |
Other assets |
|
|
6,514 |
|
|
|
(16,640 |
) |
Accounts payable and accrued expenses |
|
|
(1,899,337 |
) |
|
|
1,895,795 |
|
Income taxes payable |
|
|
(7,429 |
) |
|
|
202,137 |
|
Operating lease liabilities |
|
|
190,756 |
|
|
|
(366,675 |
) |
Deferred revenue |
|
|
51,636 |
|
|
|
23,460 |
|
Net cash used in operating activities |
|
|
(13,370,955 |
) |
|
|
(6,655,632 |
) |
CASH USED IN INVESTING ACTIVITIES |
|
|
(2,463,748 |
) |
|
|
1,613,180 |
|
CASH PROVIDED BY FINANCING ACTIVITIES |
|
|
3,913,494 |
|
|
|
5,162,409 |
|
Effect of foreign exchange rate changes on cash |
|
|
102,394 |
|
|
|
6,412 |
|
|
|
|
|
|
|
|
'Net (decrease) increase in cash and cash equivalents and restricted cash |
|
|
(11,818,815 |
) |
|
|
126,369 |
|
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash, beginning of period |
|
|
24,747,373 |
|
|
|
6,871,306 |
|
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash, end of period |
|
$ |
12,928,558 |
|
|
$ |
6,997,675 |
|