Progenity Inc
NASDAQ:PROG
Cash Flow Statement
Cash Flow Statement
Progenity Inc
Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
(194)
|
(241)
|
(193)
|
(208)
|
(233)
|
(230)
|
(247)
|
(229)
|
|
Depreciation & Amortization |
7
|
9
|
5
|
5
|
4
|
2
|
1
|
1
|
|
Other Non-Cash Items |
36
|
39
|
73
|
57
|
54
|
60
|
104
|
113
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
8
|
9
|
4
|
4
|
5
|
3
|
8
|
8
|
|
Change in Working Capital |
22
|
14
|
(51)
|
(37)
|
(30)
|
(30)
|
(26)
|
(28)
|
|
Cash from Operating Activities |
(128)
N/A
|
(180)
-40%
|
(166)
+8%
|
(183)
-11%
|
(206)
-12%
|
(197)
+4%
|
(167)
+15%
|
(143)
+15%
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
|
Other Items |
11
|
11
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
|
Cash from Investing Activities |
6
N/A
|
5
-24%
|
(5)
N/A
|
(4)
+13%
|
(4)
0%
|
(3)
+24%
|
(1)
+62%
|
(1)
+10%
|
|
Financing Cash Flow | |||||||||
Net Issuance of Common Stock |
192
|
191
|
138
|
151
|
88
|
129
|
172
|
151
|
|
Net Issuance of Debt |
13
|
13
|
99
|
99
|
84
|
84
|
(2)
|
(1)
|
|
Other |
0
|
0
|
(7)
|
(9)
|
(10)
|
(18)
|
(6)
|
(4)
|
|
Cash from Financing Activities |
205
N/A
|
204
0%
|
230
+13%
|
241
+5%
|
163
-33%
|
195
+20%
|
165
-16%
|
146
-12%
|
|
Change in Cash | |||||||||
Net Change in Cash |
83
N/A
|
29
-65%
|
59
+103%
|
54
-9%
|
(47)
N/A
|
(5)
+89%
|
(4)
+31%
|
2
N/A
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
(133)
N/A
|
(186)
-40%
|
(171)
+8%
|
(188)
-10%
|
(210)
-12%
|
(200)
+5%
|
(168)
+16%
|
(144)
+15%
|