Progenics pharmaceuticals inc (PGNX)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Cash flows from operating activities:
Net loss

-68,552

-67,657

-51,013

10,733

-39,119

4,410

-42,572

-35,431

10,381

-69,725

-30,612

Adjustments to reconcile net loss to net cash used in operating activities:
Write-off of fixed assets

-

-

-

-

-

-

-

-

-

-

334

Amortization of discounts, net of premiums, on marketable securities

-

-

-

-

-

-

-

-

-

-

-889

Stock-based compensation expense

4,392

5,209

4,142

2,457

2,948

3,523

3,546

6,536

6,362

9,515

12,986

Depreciation and amortization

2,366

1,497

1,121

2,078

565

545

939

1,324

2,066

2,853

5,078

Gain on sale of fixed assets

-

-

-

-

2

110

-204

327

0

0

-

Paid in-kind interest

-

-

-

765

0

0

-

-

-

-

-

Non-cash interest expense

271

302

247

38

0

0

-

-

-

-

-

Deferred income tax

6

-1,548

-11,435

1,811

-133

-989

-362

0

0

-

-

Other

-11

-

3

296

-

-

-

-

-

-

-

Intangible impairment charge

-

23,200

-

-

-

2,676

919

0

0

-

-

Change in fair value of contingent consideration liability

916

-5,800

2,600

-4,600

1,600

1,500

-200

0

0

-

-

Acqusition of subsidiary escrow shares returned

-

-

-

-

-

82

0

0

-

-

-

Gain on sale of marketable securities

-

-

-

-

-

-

-

-

-

-

237

Changes in assets and liabilities:
Accounts receivable

12,176

-204

-892

1,322

3,415

-2,770

-4,114

5,421

-767

-5,239

6,185

Other current assets

2,898

403

-2,046

-

-

-

-

-

-

-

-

Other current assets

-

-

-

-1,314

3,058

572

-336

754

-882

333

-2,063

Other assets

-

-

-

469

1,535

0

-2,044

2,002

-1,050

-617

1,667

Other assets

2,035

150

-468

-

-

-

-

-

-

-

-

Accounts payable

808

-2,906

2,779

243

-202

-435

-

-

-

-

-

(Decrease) increase in deferred revenue - long term

-

-

-

-

-

-

-

-

-

-

0

Accrued expenses

2,612

1,009

-6,274

6,581

2,354

493

-

-

-

-

-266

Increase (decrease) in accounts payable and accrued expenses

-

-

-

-

-

-

-1,956

-691

-3,352

3,847

-660

(Decrease) in deferred revenue - current

-

-

-

-

-

-

-886

634

204

0

-

Other current liabilities

80

-

-

-158

-60

0

-2,069

2,069

3

-58

113

(Decrease) in deferred revenue - long term

-

-

-

-

-

-

-

-162

162

0

-31,645

Other liabilities

-499

291

323

343

-80

-3

-164

-419

-138

1,635

-

Net cash used in operating activities

-74,698

-46,752

-54,107

19,518

-40,137

13,726

-36,107

-34,644

18,387

-46,410

-49,809

Cash flows from investing activities:
Acquisition of AZEDRA manufacturing assets

8,000

-

-

-

-

-

-

-

-

-

-

Acquisition of subsidiary, net of cash acquired

-

-

-

-

6,202

0

0

-

-

-

-

Cash acquired in acquisition of subsidiary

-

-

-

-

-

-

1,888

0

0

-

-

Purchases of property and equipment

7,231

817

269

4,286

370

714

137

767

226

2,171

901

Portion of MIP milestones paid to former advisor

277

-

-

-

-

-

-

-

-

-

-

Proceeds from sale of fixed assets

-

-

37

347

48

143

174

390

0

0

-320

Net cash used in investing activities

-15,508

-817

-232

-3,939

-6,524

1,829

3,025

-277

74

-471

79,652

Cash flows from financing activities:
Net proceeds common stock

-

-

-

-

0

37,459

40,078

23,348

0

0

-

Repayment of debt

5,843

5,390

-

-

-

-

-

-

-

-

-

Net proceeds from issuance of long-term debt

-

-

-

48,650

0

0

-

-

-

-

-

Equity issuance costs in connection with acquisition of subsidiary

-

-

-

-

-

-

-45

0

0

-

-

Proceeds from exercise of stock options

1,942

467

469

1,340

1,737

428

71

306

3,726

3,896

4,874

Proceeds from redemption of auction rate securities

-

-

-

-

-

2,400

1,100

100

300

1,700

80,233

Return of estimated interest payment for noncontrolling interest

-

-

15

-368

-292

-

-

-

-

-

-

Purchase of noncontrolling interests

-

-

-

-

-

0

0

-

-

-

-

Net cash used in financing activities

-3,901

94,717

5,510

49,622

1,445

37,887

40,104

23,654

3,726

3,896

4,874

Effect of currency rate changes on cash, cash equivalents and restricted cash

-48

-92

83

-86

17

0

0

-

-

-

-

Net decrease in cash, cash equivalents, and restricted cash

-94,155

47,056

-48,746

65,115

-45,199

53,442

7,022

-11,267

22,187

-42,985

34,717

Supplemental disclosure of cash flow information
Cash paid for interest

4,131

4,660

4,821

-

-

-

-

-

-

-

-

Noncash financing activity
Subscription receivable

-

-2,109

2,109

-

0

-

-

-

-

-

-

Public Offering [Member]
Net proceeds common stock

-

69,987

-

-

-

-

-

-

-

-

-

At-the-market Offering [Member]
Net proceeds common stock

-

29,653

5,026

-

-

-

-

-

-

-

-