SI
SI
discoversearch

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor.  We ask that you disable ad blocking while on Silicon Investor in the best interests of our community.  If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.
Non-Tech : CYPT It's Real -- Ignore unavailable to you. Want to Upgrade?


To: scion who wrote (349)1/29/2004 4:59:40 PM
From: scion  Read Replies (1) | Respond to of 365
 
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)

 Nine Months Ended
September 30,
---------------------
2003 2002
-------- --------

Cash flows from operating activities:
Net loss $(21,490) $ (7,075)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization 402 379
Amortization of deferred compensation 3 45
Amortization of debenture discounts and charge for beneficial conversion feature 4,469 739
Amortization of deferred offering costs 921 105
Liquidated damages due to delayed registration 540 --
Non-cash loss (gain) on settlement of trade debt 55 (1,319)
Fair market value of common stock warrants, options and bonuses granted 6,575 565
Gain on repurchase of beneficial conversion feature (128) --
Warrant liability adjustment (275) 152
Loss on sale of equipment 55 --
Changes in operating assets and liabilities:
Accounts receivable 23 182
Inventory (579) 468
Prepaid expenses and other current assets (1,232) 134
Deferred offering costs and other assets (1,719) 25
Accounts payable and accrued expenses 1,048 (1,018)
Other long-term liabilities 1,623 1
-------- --------
Net cash used in operating activities (9,709) (6,617)
-------- --------
Cash flows from investing activities:
Purchase of equipment (266) (208)
-------- --------
Net cash used in investing activities (266) (208)
-------- --------
Cash flows from financing activities:
Proceeds from sale of stock 16,979 3,216
Expenses paid related to sale of stock (677) (326)
Net proceeds from issuance of notes and debentures 3,223 3,720
Repayment of notes and debentures (735) (18)
Principal payments on capital lease obligations (2) (35)
-------- --------
Net cash provided by financing activities 18,788 6,557
-------- --------
Net increase (decrease) in cash and cash equivalents 8,813 (268)

Cash and cash equivalents at beginning of period 147 287
-------- --------
Cash and cash equivalents at end of period $ 8,960 $ 19
======== ========

Supplemental disclosure of cash flow activities:
Cash paid for interest $ 37 $ 72
Cash paid for income taxes 2 2

Supplemental disclosure of non-cash activities:
Dividend on mandatorily redeemable Series A preferred stock 90 90
Common stock grants 435 298
Conversion of notes and debentures payable and accrued interest to common stock 8,230 458
Fair market value of warrants issued in conjunction with debenture 81 577
Beneficial conversion feature, net of write off upon conversion 1,986 3,152
Accrued interest converted to note payable 148 --

See accompanying notes to consolidated financial statements