Senomyx inc (SNMX)
CashFlow / TTM
Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11
Operating activities
Net loss

-2,402

-1,584

-1,263

-12,106

-12,395

-11,703

-10,686

-9,962

-9,906

-10,498

-12,648

-12,797

-14,798

-14,711

-12,150

-12,141

-11,210

-10,898

-11,898

-11,025

-9,577

-10,342

-9,186

-8,630

-9,227

-9,321

-8,724

0

0

0

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
Depreciation

712

749

757

728

732

727

741

769

790

848

1,098

1,438

1,784

2,092

2,239

2,362

2,526

2,704

2,847

2,902

2,910

2,860

2,789

2,725

2,662

2,618

2,629

0

0

0

Accretion (amortization) of premium on available-for-sale securities

33

3

-29

-59

-101

-131

-152

-162

-146

-147

-148

-159

-201

-213

-220

-238

-255

-262

-258

-235

-188

-167

-181

-234

-325

-451

-550

0

0

0

Amortization of leasehold incentive obligation

219

219

219

219

220

220

220

219

219

219

347

540

731

923

987

987

988

987

987

987

987

988

987

987

987

987

987

0

0

0

Stock-based compensation for employees and non-employee directors

2,477

2,892

3,149

3,469

3,812

4,056

4,412

4,680

4,906

4,996

5,230

5,470

5,866

6,153

6,142

5,696

5,019

4,452

4,005

4,056

4,115

4,290

4,464

4,400

4,451

4,575

4,670

0

0

0

Amortization of leasehold incentive obligation

219

219

219

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

987

987

988

987

987

987

987

987

0

0

0

Stock-based compensation for employees and non-employee directors

2,477

2,892

3,149

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

4,056

4,115

4,290

4,464

4,400

4,451

4,575

4,670

0

0

0

Stock-based compensation for non-employees

23

21

23

6

20

26

27

49

50

46

40

32

19

23

39

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Stock-based compensation for non-employees

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

28

31

101

137

0

0

0

Change in operating assets and liabilities:
Accounts receivable

-2,010

-5,050

1,778

459

-242

224

2,159

2,070

1,506

3,954

917

343

-492

-1,700

150

1,156

739

1,394

-576

-895

-577

-337

268

1,240

584

907

885

0

0

0

Inventories

-322

-711

-756

-109

-140

-148

-279

-515

-445

-265

877

906

1,953

1,884

1,361

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Other current assets

-736

-757

-516

-196

230

199

-20

-196

-222

-183

-387

-29

85

241

438

24

-28

-17

-235

164

128

-176

199

0

0

0

-

-

-

-

Other assets

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

Accounts payable, accrued expenses and other current liabilities

-705

-826

-613

-1,313

-558

-178

-61

-180

92

601

255

502

-419

-418

-2,071

-732

-543

-1,232

614

77

299

974

592

451

447

631

-422

0

0

0

Deferred revenues

-

-

-

-

-

-

-3,497

-4,145

-2,548

-2,183

-2,180

-2,799

-2,045

-3,903

-4,862

-6,019

-6,218

-5,441

-5,027

-5,068

-7,949

-8,300

-9,702

-10,016

-10,580

-10,907

-12,410

0

0

0

Deferred rent

671

679

678

-72

-573

-578

-559

-299

438

1,293

1,575

1,388

723

-59

-268

-246

-388

-265

-183

-312

-66

-86

-105

85

66

46

26

0

0

0

Net cash used in operating activities

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Deferred rent

671

679

678

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-312

-66

-86

-105

85

66

46

26

0

0

0

Net cash used in operating activities

-

-

-

-

-

-

-

0

0

-8,475

-

-8,367

-10,946

-11,958

-13,647

-14,587

-12,715

-13,376

-9,732

-9,224

-10,683

-10,929

-12,415

-12,953

-12,799

-13,127

-14,314

0

0

0

Investing activities
Purchases of property and equipment

323

439

558

488

424

249

138

159

154

361

690

671

698

685

328

394

497

447

623

552

496

1,213

1,470

1,947

2,271

2,082

3,061

0

0

0

Purchases of available-for-sale securities

15,259

12,131

11,635

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

20,885

25,907

28,717

30,462

30,408

29,403

38,606

24,021

34,242

0

0

0

Maturities of available-for-sale securities

10,801

9,601

10,751

13,600

16,850

20,900

18,750

23,551

24,401

18,901

22,530

20,204

18,854

20,854

18,815

13,490

9,940

17,787

25,295

31,170

32,969

43,884

43,010

43,135

50,536

32,724

44,904

0

0

0

Net cash (used in) provided by investing activities

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by investing activities

-

-

-

-

-

-

-

0

0

2,432

-

6,948

5,871

-1,870

-3,552

-3,557

-3,308

3,002

3,787

4,711

3,756

12,209

11,132

11,785

9,659

6,621

7,601

0

0

0

Financing activities
Proceeds from issuance of common stock, net of issuance costs

153

141

2,053

2,328

2,781

2,796

1,246

1,550

2,523

2,992

3,361

3,216

3,076

6,353

9,959

10,699

9,497

5,742

1,719

801

877

869

746

784

909

1,083

1,419

0

0

0

Net cash provided by financing activities

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by financing activities

-

-

-

-

-

-

-

0

0

2,992

-

3,216

3,076

6,353

9,959

10,699

9,497

5,742

1,719

801

877

869

746

784

909

1,083

1,419

0

0

0

Net change in cash and cash equivalents

-

-

-

-

-

-

-1,231

-2,404

847

-3,051

857

1,797

-1,999

-7,475

-7,240

-7,445

-6,526

-4,632

-4,226

-3,712

-6,050

2,149

-537

-384

-2,231

-5,423

-5,294

0

0

0

Net change in cash and cash equivalents

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Supplemental disclosure of cash flow information:
Purchases of inventories included in accounts payable, accrued expenses and other current liabilities at year-end

-

-

-

-

-

-

-

-

-

-

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchases of property and equipment included in accounts payable, accrued expenses and other current liabilities at period end

-45

-114

28

15

26

142

0

-21

47

-52

0

114

93

35

93

-73

-64

38

0

0

0

0

-

-

-92

660

204

0

0

0