Sphere 3d corp. (ANY)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14
Operating Activities [Abstract]
Net Income (Loss) Attributable to Parent

-4,281

-26,208

-26,184

-68,460

-47,227

-12,722

Adjustments to reconcile net loss to cash used in operating activities:
Forgiveness of Related Party Liabilities

-1,745

0

-

-

-

-

Liability forgiveness

-551

0

-

-

-

-

Disposal Group, Not Discontinued Operation, Gain (Loss) on Disposal

0

-4,281

0

-

-

-

Impairment of acquired intangible assets

70

0

2,524

-

-

-

Impairment of Goodwill and Acquired Intangible Assets

-

-

-

34,398

10,702

0

Depreciation and Amortization

1,030

3,857

6,087

6,187

7,450

3,453

Share-based Compensation

637

1,637

7,795

9,131

7,154

3,253

Preferred shares interest expense, related party

291

0

-

-

-

-

Provision for losses on accounts receivable

187

88

12

715

1,567

0

Liabilities, Fair Value Adjustment

-158

0

-

-

-

-

Deferred Tax Benefit

-

-

-2,114

349

-1,632

-3

Amortization of Debt Issuance Costs

0

1,532

2,241

1,453

727

3

Loss on revaluation of investment

-

-

-1,145

0

-

-

Fair Value Adjustment of Warrants

0

-259

-2,249

-1,248

-478

0

Paid-in-Kind Interest Expense, related party

0

875

15

0

-

-

Loss on Extinguishment of Debt

-

-

-

-502

0

0

Changes in operating assets and liabilities (net of effects of acquisition):
Accounts Receivable

-773

-2,867

-1,377

1,185

1,499

4,827

Inventories

-477

-645

-2,048

-1,282

-6

424

Accounts Payable and Accrued Liabilities

317

7,076

1,398

1,066

1,984

3,311

Accrued Payroll and Employee Compensation

182

-933

785

-377

-1,187

951

Deferred Revenue

-102

-1,221

-808

-1,344

-1,901

57

Other Assets and Liabilities, Net

-744

1,858

3,037

-58

-1,177

1,597

Net Cash Used in Operating Activities

-1,813

-7,621

-8,965

-17,473

-23,157

-8,545

Investing activities:
Proceeds from Divestiture

0

1,000

0

-

-

-

Acquisition, Net of Cash Acquired

-

-

1,051

0

-

-

Purchase of Fixed Assets

0

56

123

237

415

487

Development costs capitalized as intangible assets

-

-

-

-

108

1,499

Payments to Acquire Intangible Assets

-

-

-

-

60

4,013

Loan to Related Party

-

-

-

-

0

7,750

Proceeds Received from Related Party Loan

-

-

-

-

0

2,500

Cash Acquired from Acquisition

-

-

-

-

0

2,312

Net Cash Provided by Investing Activities

0

944

-1,174

-237

-583

-8,937

Financing activities:
Proceeds from issuance of common shares and warrants

707

2,310

10,862

5,831

16,812

12,092

Proceeds from Debt, Related Party

523

500

2,000

2,500

10,000

5,000

Proceeds from Line of Credit

391

100

0

-

-

-

Payment for Issuance Costs

0

421

1,020

0

1,009

868

Payments on Debt, Related Party

0

192

2,308

5,000

0

0

Proceeds from Debt

-

-

-

18,195

0

0

Payments on Debt

-

-

-

7,391

0

0

Proceeds from Credit Facility, Net

-

-

-

-

2,501

141

Proceeds from exercise of outstanding warrants

0

147

0

-

-

-

Proceeds from Exercise of Stock Options

-

-

-

-

225

148

Payment for restricted stock units tax liability on net settlement

-

-

-

12

231

0

Net Cash Provided by Financing Activities

1,621

2,444

9,534

14,123

28,298

16,513

Effect of exchange rate changes on cash and cash equivalents

0

-24

-

-

-

-

Net decrease in cash and cash equivalents

-192

-4,257

-

-

-

-

Effect of Exchange Rate Changes on Cash

-

-

147

-18

-155

10

Net decrease in cash and cash equivalents

-

-

-458

-3,605

4,403

-959