|
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
|
FY2015
12 months to Dec 31, 2015
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation and amortization | |||||
| Amortization of right-to-use asset | |||||
| Amortization of content library | |||||
| Non-cash interest expense, net | |||||
| Stock-based compensation | |||||
| Loss on extinguishment of debt | |||||
| Issuance of shares for legal settlements | |||||
| Impairment of goodwill | |||||
| Impairment of internally developed software | |||||
| Impairment of related party loan | |||||
| Tax effect of Second Lien Notes' beneficial conversion feature | |||||
| Proceeds from equity method investments | |||||
| (Income) loss on equity method investments including impairment losses | |||||
| Loss on disposal of fixed assets | |||||
| Change in fair value of derivatives | |||||
| Provision for bad debt | |||||
| Deferred income taxes | |||||
| Other | |||||
| Changes in operating assets and liabilities: | |||||
| Restricted cash | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses | |||||
| Other current assets | |||||
| Content library | |||||
| Other non-current assets | |||||
| Accounts payable and accrued expenses | |||||
| Deferred revenue | |||||
| Other liabilities | |||||
| NET CASH USED IN OPERATING ACTIVITIES | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Acquisitions of companies, net of cash acquired | |||||
| Purchases of property and equipment | |||||
| Issuance of loan to related party | |||||
| Release of restricted cash held in escrow | |||||
| Settlement received related to EMC Acquisition | |||||
| NET CASH USED IN INVESTING ACTIVITIES | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from issuance of Second Lien Notes and equity warrants | |||||
| Proceeds from issuance of debt, net of $15,000 discount | |||||
| Proceeds from additional capacity on term loan | |||||
| Issuance costs | |||||
| Repayment of long-term debt | |||||
| Repayment of revolving credit facility | |||||
| Proceeds from borrowings on revolving credit facility | |||||
| Payment of contingent consideration | |||||
| Repurchase of common stock warrants | |||||
| Proceeds from exercise of stock options and warrants | |||||
| Other financing activities, net | |||||
| Proceeds from borrowings from related party | |||||
| NET CASH PROVIDED BY FINANCING ACTIVITIES | |||||
| Net (decrease) increase in cash and cash equivalents | |||||
| Effects of exchange rate changes on cash and cash equivalents | |||||
| Net decrease in cash and cash equivalents | |||||
| CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | |||||
| CASH AND CASH EQUIVALENTS AT END OF YEAR | |||||
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | |||||
| Cash paid for taxes | |||||
| Cash paid for interest | |||||
| SIGNIFICANT NON-CASH INVESTING AND FINANCING ACTIVITIES: | |||||
| Issuance of common stock in connection with acquisition of business | |||||
| Deferred consideration liabilities incurred in connection with acquisition of business | |||||
| Equipment acquired under capital lease | |||||
| Release of restricted cash held in escrow to former owners of MTN | |||||
| Conversion of PIK interest on our Second Lien Notes to additional principal | |||||
| Purchases of property, plant and equipment held in accounts payable | |||||
| Financing of purchased satellite transponders included in property and equipment | |||||
| Distributions from equity method investee to offset demand promissory note | |||||
| Leasehold improvements paid directly by lessor | |||||
Loading...