Sg blocks, inc. (SGBX)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10
Cash flows from operating activities:
Net Cash Provided by (Used in) Operating Activities [Abstract]
Net loss

-6,920

-4,844

-4,512

-

-

-

-

-

-

-1,247

Net loss

-

-

-

-

-2,743

-1,537

-2,163

-1,766

-1,909

-

Adjustments to reconcile net loss to net cash used in operating activities:
Impairment of goodwill

2,938

-

-

-

-

-

-

-

-

-

Depreciation expense

9

6

2

-

3

3

2

2

2

1

Amortization expense

145

589

587

291

-

-

-

-

-

-

Other Depreciation and Amortization

10

-

-

-

-

-

-

-

-

-

Amortization of discount on convertible debentures

105

-

330

-

-

-

-

-

-

-

Amortization of Debt Issuance Costs

73

-

-

-

20

59

89

0

-

-

Provision for doubtful accounts

-54

810

-

-

0

36

-

-

-

28

Gain (Loss) on Investments

-

0

0

-

-

-

-

-

-

-

Interest expense related to shares issued upon settlement of convertible debt

-

-

-

-

-

-

-

-

-

-96

Change in fair value of financial instruments

-

-

-

-

-

-

358

80

-86

9

Share-based Compensation

729

396

701

-

192

294

421

508

157

83

Loss Debt Conversion

52

-

1,018

-

-

-

-

-

-

-

Accretion of discount on convertible debentures

-

-

-

-

-416

-718

-

-

-

-

Default penalty on convertible debentures

-

-

-

-

1,247

0

-

-

-

-

Accretion of discount on convertible debentures

-

-

-

-

-

-

436

0

-

-

Accretion of discount on convertible debentures

-

-

-

-

-

-

-

-

0

163

Interest income on short-term investment

-

-

-

-

0

0

0

-0

-

-

Gain (Loss) on Derivative Instruments, Net, Pretax

-

-

96

536

646

1,386

-

-

-

-

Its represented non cash consultant fees.

-

-

254

-

-

-

-

-

-

-

Loss on equity affiliates

-

3

-

-

-

-

-

-

-

-

Issuance of common stock for services

-

-

-

-

-

-

165

0

106

0

Bad debts expense

-

-

-

-

-

-

70

-124

-

-

Bad debts expense

-

-

-

-

-

-

-

-

-15

-

Cancellation of trade liabilities and unpaid interest

-

-

-

-

-

-

-25

-102

-239

-73

Loss on extinguishment of debt

-

-

-

-

0

-1,104

0

-

-

-

Return of unvested consultant stock

-

-

-

-

0

45

-

-

-

-

Vesting of consultant stock

-

-

-

-

-

-

0

-

-

-

Changes in operating assets and liabilities:
Accounts receivable

-699

-448

2,771

-

-79

-44

33

265

10

-67

Contract assets

-154

199

27

-

-

-

-

-

-

-

Costs and estimated earnings in excess of billings on uncompleted contracts

-

-

-

-

-

-

-36

-29

25

-14

Inventory

-

-

-9

-

-40

164

-13

48

-376

299

Increase (Decrease) In Prepaid Expense and Other Assets

-912

802

59

-

-7

-7

14

1

-27

-6

Increase (Decrease) in Intangible Assets, Current

-

-

28

-

-

-

-

-

-

-

Accounts payable and accrued expenses

-301

476

1,797

-

-237

22

-11

-33

158

88

Accounts payable and accrued expenses - subject to compromise

-

-

-

-

120

0

-

-

-

-

Accrued interest, related party

-

-

-

-

6

8

-

-

-

-

Accrued interest

-

-

-

-

173

-9

9

0

-0

-68

Accrued compensation and related costs

-

-

-

-

-

-

-

-

-66

140

Related party accounts payable and accrued expenses

-

-

-

-

6

8

8

8

1

0

Related party accounts payable and accrued expenses

-

-

-

-

237

-112

142

83

-47

152

Increase (Decrease) in Contract with Customer, Liability

-1,165

-338

1,624

-

-

-

-

-

-

-

Billings in excess of costs and estimated earnings on uncompleted contracts

-

-

-

-

24

-20

-45

69

-1

-82

Increase (Decrease) In Deferred Revenue

-203

-

-72

-

-132

-76

178

201

-221

132

Net Cash Provided by (Used in) Operating Activities

-2,815

-3,452

-1,242

-

-1,188

-1,053

-1,075

-1,268

-1,591

-804

Cash flows provided by investing activities:
Proceeds from Sale of Other Investments

-

30

-

-

-

-

-

-

-

-

Net Cash Provided by (Used in) Investing Activities [Abstract]
Purchase of short-term investment

-

-

-

-

-

-

-

-

39

0

Payments to Acquire Property, Plant, and Equipment

2

71

4

-

0

3

8

0

5

2

Purchase of intangible asset

-

5

-

-

-

-

-

-

-

-

Proceeds from short-term investment

-

-

-

-

-9

0

-

-

-

-

Investment in and advances to equity affiliates

-

3

-

-

-

-

-

-

-

-

Cash acquired from reverse merger

-

-

-

-

-

-

-

-

-0

0

Net cash used in investing activities

-2

-50

-4

-

21

-6

-20

-0

-44

-2

Security deposit

-

-

-

-

-12

3

12

0

-

-

Cash flows from financing activities:
Net Cash Provided by (Used in) Financing Activities [Abstract]
Aggregate principal amount

-

-

-

-

-

-

-

-

-

41

Principal payments on short-term notes payable

-

-

-

-

-

-

-

-

-

255

Principal payments on related party notes payable

-

-

-

-

-

-

-

-

-

84

Proceeds from exercise of stock options

-

-

8

-

0

22

0

-

-

-

Proceeds from public stock offering, net of issuance costs

3,253

-

7,059

-

-

-

-

-

-

-

Proceeds from Short-term Debt

375

-

-

-

-

-

-

-

-

-

Principal payments on short-term notes payable

-

-

-

-

-

-

-

-

-41

-

Proceeds from issuances of common stock

-

-

-

-

-

-

-

74

1,200

160

Purchase and retirement of common stock

-

-

-

-

-

-

-

-

-

50

Proceeds from issuance of common stock and warrants in private offering

-

-

-

-

-

-

-

642

0

2,443

Proceeds from issuance of convertible debentures

-

-

-

-

150

1,760

850

1,000

0

95

Expenditures on debt issuance costs

-

-

-

-

0

40

28

140

0

-

Repayments of Convertible Debt

480

-

1,500

-

-

-

-

-

-

660

Payments of Debt Issuance Costs

73

-

-

-

-

-

-

-

-

-

Proceeds from (repayment of) debtor in possession financing

-

-

-

-

600

0

-

-

-

-

Principal payments of convertible debentures-

-

-

-

-

0

-392

-

-

-

-

Principal payments of convertible debentures

-

-

-

-

-

-

0

-

-

-

Net cash provided by financing activities

3,074

-

5,568

-

750

1,350

822

1,575

1,158

1,690

Effect of exchange rate changes in cash

-

-

-

-

-

-

0

-0

0

-

Cash and Cash Equivalents, Period Increase (Decrease)

257

-3,502

4,321

-

-417

289

-273

306

-476

884

Supplemental disclosure of cash flow information:
Cash paid during the period for:
Cash paid during the period for Interest

105

-

-

-

79

209

144

0

2

129

Cash Flow, Noncash Investing and Financing Activities Disclosure [Abstract]
In connection with the issuance of convertible debentures, $40,000 was paid for accrued interest and $24,142 was paid for debt issuance costs.

-

-

-

-

0

0

0

-

-

-

In connection with the 2012 private offering, $80,000 was paid for a prior liability which was included in accounts payable and accrued expenses.

-

-

-

-

-

-

-

-

10

-

Issuance of common stock for settlement of debt

-

-

-

-

0

25

0

67

10

-

Conversion of convertible debentures to common stock

-

-

2,583

-

-

-

-

-

-

-

Conversion of preferred stock to common stock.

-

-

1,801

-

-

-

-

-

-

-

Stock Issued

217

-

-

-

-

-

-

-

-

-

Forgiveness of related party accrued compensation

-

-

-

-

-

-

-

73

0

-

Issuance of common stock for settlement of debt

-

-

-

-

-

-

-

-

-

95

Accounts payable and accrued expenses

-

-

-

-

-

-

-

-

105

0

Accrued interest, related party

-

-

-

-

-

-

-

-

11

0

Related party notes payable

-

-

-

-

-

-

-

-

73

0