Vermillion, inc. (VRML)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10
Cash flows from operating activities:
Net loss

-15,237

-11,371

-10,497

-14,968

-19,115

-19,209

-8,819

-7,146

-17,790

-19,034

Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization

333

675

786

723

291

141

72

86

77

114

Stock-based compensation expense

1,193

1,101

1,439

1,179

1,227

1,149

842

1,281

3,286

1,900

Gain on extinguishment of debt

-

-

-

-

37

0

-

-

-

-

Foreign currency loss on liquidation

-

-

-

-

-

-

-

153

-

-

Gain on sale of investments

-

-

-

-

-

-

-

-

-

58

Change in fair value of warrants

-

-

-

-

-

-

-

-

378

-4,353

Common stock issued for debtor's incentive plan with related parties

-

-

-

-

-

-

-

-

-

4,969

Non-cash license revenue

-

-

-

-

316

454

454

454

454

867

Debt conversion costs

-

-

-

-

-

-

-

-

-

141

Loss on sale and disposal of property and equipment

-54

-11

-4

-6

0

-

-

-2

-

-56

Warrants issued for services

-

-

-

-

-

22

34

14

4

-

Gain from sale of instrument business to Bio-Rad

-

-

-

-

-

-

-

1,830

-

-

Changes in operating assets and liabilities:
Accounts receivable

138

81

-70

188

-80

-206

236

38

-37

136

Prepaid expenses and other assets

209

92

-28

-142

106

162

24

31

-462

385

Inventories

-67

-10

9

6

87

0

-

-

-

-

Decrease in other assets

-

-

-

-

-

-

-

-2

-10

12

Accounts payable, accrued liabilities and other liabilities

971

380

50

-851

-129

1,500

225

-2,292

253

63

Net cash used in operating activities

-12,966

-9,367

-8,129

-

-

-

-

-

-15,581

-20,935

Deferred revenue

-

-

-

-

-173

-1

136

-61

-497

595

Decrease in other liabilities

-

-

-

-

-

-

-

-52

-207

-

Reorganization items

-

-

-

-

-

-

-

32

-

-

Reorganization Items

-

-

-

-

-

-

-

-

-384

-3,928

Net cash used in operating activities

-

-

-

-13,963

-18,365

-16,808

-8,224

-10,398

-

-

Cash flows from investing activities:
Purchase of property and equipment

133

113

60

1,261

282

258

321

14

99

180

Proceeds from the sale of instrument business to Bio-Rad

-

-

-

-

-

-

-

1,830

-

-

Proceeds from sales of investments

-

-

-

-

-

-

-

-

-

-465

Proceeds from sale of property and equipment

1

-

-

-

-

-

-

-

-

5

Repurchase of common stock

-

-

-

-

1,291

0

-

-

-

-

Issuance costs related to 2014 private placement

-

-

-

-

122

0

-

-

-

-

Principal repayment of short-term debt

-

-

-

-

-

-

-

5,894

-

-

Proceeds from maturity of CD pledged as collateral on letter of credit

-

-

-

-

-

-

-

-

-

60

Net cash used in investing activities

-132

-113

-60

-

-

-

-

-

-99

350

Construction in progress

-

-

-

-

773

0

-

-

-

-

Net cash used in investing activities

-

-

-

-1,261

-1,055

-258

-

1,816

-

-

Cash flows from financing activities:
Proceeds from exercise of common stock warrants, net of issuance costs

-

-

3,576

-

-

-

-

-

-

-

Proceeds from public offering of preferred stock, net of issuance costs

-

4,496

-

-

-

-

-

-

-

-

Repayment of debtor-in-possession loan financing

-

-

-

-

-

-

-

-

-

-400

Proceeds from public offering of common stock, net of issuance costs

13,521

8,990

-

-

-

-

-

-

20,206

42,782

Proceeds from issuance of common stock in conjunction with the exercise of the underwriter’s option to purchase additional shares in connection with a public offering, net of issuance costs

2,092

-

-

-

-

-

-

-

-

-

Proceeds from exercise of common stock warrants, net of issuance costs

-

-

-

0

-

10,288

17,647

-

-

-

Proceeds from issuance of DECD loan, net of issuance costs

-

-

-

1,967

-

-

-

-

-

-

Principal repayment of DECD loan

189

185

183

118

-

-

-

-

5,000

-

Repayment of short-term debt

-

-

-

-

1,069

0

-

-

-

-

Proceeds from issuance of DECD loan, net of issuance costs

-

-

-

-

0

-

-

-

-

-

Principal repayment of DECD loan

-

-

-

-

0

-

-

-

-

-

Repayment of capital lease obligations

-

29

34

30

13

0

-

-

-

-

Proceeds from issuance of common stock from exercise of stock options

-

-

5,127

0

17,495

0

11,751

-

-

-

Proceeds from issuance of common stock from exercise of stock options

17

29

-

5

97

239

644

6

34

42

Net cash provided by financing activities

-

-

-

1,824

15,097

10,527

30,042

-5,888

-

-

Costs related to issuance of common stock from warrant exercises

-

-

-

-

-

-

-

-

-

133

Issuance costs related to conversion of convertible senior notes

-

-

-

-

-

-

-

-

-

46

Net cash used in financing activities

15,441

13,301

8,486

-

-

-

-

-

15,240

40,050

Net decrease in cash and cash equivalents

2,343

3,821

297

-

-

-

-

-

-

-

Effect of exchange rate changes on cash and cash equivalents

-

-

-

-

-

-

-

-

3

9

Net increase / (decrease) in cash and cash equivalents

-

-

-

-13,400

-4,323

-6,539

21,497

-14,470

-437

19,474

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

38

44

47

38

7

0

-

227

462

1,407

Non-cash investing and financing activities:
Supplemental disclosure of noncash investing and financing activities:
Net increase in other assets/other liabilities for right of use assets

52

-

-

-

-

-

-

-

-

-

Deemed dividend on warrant repricing

-

-

942

0

-

-

-

-

-

-

Equipment acquired through capital lease agreements

-

-

-

-

107

0

-

-

-

-

Changes in other current liabilities related to equipment

-

-

-

-

125

0

-

-

-

-

Income taxes

-

-

-

-

-

-

-

-

0

0

Principal reduction from conversion of senior convertible notes

-

-

-

-

-

-

-

-

-

-170

Principal reduction from forgiveness of Quest secured line of credit

-

-

-

-

-

-

-

-

-

-3,000

Issuance of common stock from warrant exercise

-

-

-

-

-

-

-

-

-

1,059

Issuance of common stock from conversion of principal and interest for senior convertible notes

-

-

-

-

-

-

-

-

-

504