|
FY2020
12 months to Dec 31, 2020
|
FY2019
12 months to Dec 31, 2019
|
FY2018
12 months to Dec 31, 2018
|
FY2017
12 months to Dec 31, 2017
|
FY2016
12 months to Dec 31, 2016
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash provided by operations: | |||||
| Depreciation and amortization | |||||
| Impairment of intangibles | |||||
| Impairment of goodwill and intangible assets | |||||
| Stock-based compensation | |||||
| Amortization of deferred financing costs | |||||
| Deferred taxes | |||||
| Change in fair value of earn-out/contingent consideration | |||||
| Intelie Solucoes Em Informatica S A | |||||
| Cyphre Security Solutions | |||||
| Total change in fair value of earn-out/contingent consideration | |||||
| Accretion of discount of contingent consideration payable for acquisitions | |||||
| Impairment of property, plant and equipment | |||||
| (Gain) loss on sales of property, plant and equipment, net of retirements | |||||
| Changes in operating assets and liabilities, net of effect of acquisitions: | |||||
| Accounts receivable | |||||
| Costs and estimated earnings in excess of billings on uncompleted contracts | |||||
| Prepaid expenses and other assets | |||||
| Right-of-use lease asset | |||||
| Accounts payable | |||||
| Accrued expenses | |||||
| GX Dispute Payments | |||||
| Deferred revenue and other current liabilities | |||||
| Right-of-use lease liability | |||||
| Other liabilities | |||||
| Payout of TECNOR contingent consideration - inception to date change in fair value portion | |||||
| Net cash provided by (used in) operating activities | |||||
| Cash flows from investing activities: | |||||
| Acquisitions (net of cash acquired) | |||||
| Capital expenditures | |||||
| Proceeds from sales of property, plant and equipment | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from issuance of common stock upon the exercise of stock options | |||||
| Stock withheld to cover employee taxes on stock-based compensation | |||||
| Subsidiary distributions to non-controlling interest | |||||
| Payout of TECNOR contingent consideration - fair value on acquisition date portion | |||||
| Proceeds from borrowings | |||||
| Proceeds from Paycheck Protection Program Loan | |||||
| Repayments of long-term debt | |||||
| Payments of financing fees | |||||
| Cash and cash equivalents | |||||
| Net cash provided by (used in) financing activities | |||||
| Net change in cash, cash equivalents, and restricted cash | |||||
| Cash and cash equivalents including restricted cash | |||||
| Changes in foreign currency translation | |||||
| Supplemental disclosures: | |||||
| Income taxes paid | |||||
| Interest paid | |||||
| Property, plant and equipment acquired under finance leases | |||||
| Non-cash investing - capital expenditures accrued | |||||
| Non-cash investing and financing - capital expenditures vendor financed | |||||
| Non-cash investing and financing - issuance of common stock for the earn-out | |||||
| Intelie Solucoes Em Informatica S A | |||||
| Cyphre Security Solutions | |||||
| Total non-cash investing and financing - issuance of common stock for the earn-out | |||||
| Right-of-use operating lease entered into | |||||
| Non-cash investing - contingent consideration for acquisitions | |||||
| Non-cash investing and financing - stock for acquisitions | |||||
| Liabilities assumed - acquisitions | |||||
| Cash and cash equivalents | |||||
| Restricted cash - current portion | |||||
| Restricted cash - long-term portion | |||||
Loading...