Complete genomics inc (GNOM)

CashFlow / TTM
Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11
Net loss

-79,370

-82,988

-80,119

-72,348

0

0

0

Depreciation and amortization

-

-

0

-

-

-

0

Increase in inventory reserves

-

-

-

-

0

0

0

Change in fair value of warrant liability

-

-

-

-361

0

0

0

Stock-based compensation

6,144

5,757

5,207

4,324

0

0

0

Noncash interest expense related to notes payable

941

1,054

962

670

0

0

0

Other

-

-

0

-

-

-

0

Accounts receivable

491

-33

-1,293

1,589

0

0

0

Inventory

4,218

4,396

4,625

1,074

0

0

0

Prepaid expenses

523

888

938

40

0

0

0

Other current assets

-264

4

99

263

0

0

0

Other assets

-207

-154

309

437

0

0

0

Accounts payable

325

932

735

1,226

0

0

0

Accrued liabilities

541

1,108

3,451

2,417

0

0

0

Deferred revenue

2,160

2,706

4,138

4,287

0

0

0

Deferred rent

-837

-818

-798

-777

0

0

0

Net cash used in operating activities

-60,393

-62,512

-56,964

-50,511

0

0

0

Purchase of available-for-sale securities

0

0

0

-

-

-

-

Proceeds from maturities of available-for-sale securities

0

0

0

-

-

-

-

Purchase of property and equipment

13,776

20,016

22,329

20,395

0

0

0

Purchase of patent

-

-

-

250

0

0

0

Net cash used in investing activities

25,926

19,141

-38,827

-27,145

0

0

0

Proceeds from notes payable

-

-

-

20,000

0

0

0

Repayment of notes payable

4,771

2,907

1,833

9,560

0

0

0

Proceeds from issuance of common stock, net of costs

0

0

0

-

-

-

-

Proceeds from issuance of common stock under equity incentive plans

1,951

1,688

1,457

1,440

0

0

0

Net cash provided by financing activities

4,271

-128

74,120

85,812

0

0

0

Net decrease in cash and cash equivalents

-30,196

-43,499

-21,671

8,156

0

0

0

Cash paid for interest

2,296

2,388

2,475

2,191

0

0

0

Issuance of warrants for common stock in connection with term debt

-

-

-

-

-

-

0

Acquisition of property and equipment under accounts payable

-551

-722

224

1,071

0

0

0