|
FY2021
12 months to Dec 31, 2021
|
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
|
|
|---|---|---|---|---|---|
| OPERATING ACTIVITIES | |||||
| Net income | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Depreciation, amortization and other | |||||
| Stock-based compensation expense | |||||
| Impairment loss | |||||
| Amortization of debt discount and deferred issuance costs | |||||
| Change in fair value of acquisition contingencies | |||||
| Accretion of interest on deferred consideration | |||||
| Amortization of inventory step-up to fair value | |||||
| Net change in operating lease right-of-use assets and liabilities | |||||
| Right-of-use assets | |||||
| Change in deferred tax assets and liabilities | |||||
| Change in fair value of derivative liabilities - Convertible Notes | |||||
| Payment of accreted interest on contingent and deferred consideration | |||||
| Loss on extinguishment of debt | |||||
| Increase (Decrease) in Operating Capital | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses and other current and non-current assets | |||||
| Accounts payable | |||||
| Accrued payroll and related expenses | |||||
| Income taxes payable | |||||
| Other current and non-current liabilities | |||||
| Net cash provided by operating activities | |||||
| INVESTING ACTIVITIES | |||||
| Acquisitions of property, equipment, investments and intangibles | |||||
| Acquisition of other businesses, net of cash acquired | |||||
| Acquisition of Triage and BNP Businesses | |||||
| Proceeds from government assistance allocated to fixed assets | |||||
| Proceeds from sale of Summers Ridge Property | |||||
| Purchases of marketable securities | |||||
| Proceeds from sale of marketable securities | |||||
| Net cash used for investing activities | |||||
| FINANCING ACTIVITIES | |||||
| Proceeds from issuance of Term Loan | |||||
| Proceeds from issuance of common stock | |||||
| Payments of debt issuance costs | |||||
| Payments on finance lease obligation | |||||
| Payments of tax withholdings related to vesting of stock-based awards | |||||
| Payments on Revolving Credit Facility | |||||
| Repurchases of common stock | |||||
| Payments on acquisition contingent consideration | |||||
| Payments of deferred consideration | |||||
| Payment on Convertible Note and Derivative Liability | |||||
| Payments of Term Loan | |||||
| Transaction costs related to debt exchange | |||||
| Net cash used for financing activities | |||||
| Effect of exchange rate changes on cash | |||||
| Net increase in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of period | |||||
| Cash and cash equivalents, at end of period | |||||
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | |||||
| Cash paid during the period for interest | |||||
| Cash paid during the period for income taxes | |||||
| Purchase of property, equipment and intangibles by incurring current liabilities | |||||
| Accrued receivable for capital expenditures to be reimbursed under a government contract | |||||
| Reduction of other current liabilities upon issuance of restricted share units | |||||
| Extinguishment of Convertible Notes through issuance of stock | |||||
| Revolving Credit Facility - non-current | |||||
| Principal amount of Term Loan exchanged for Revolving Credit Facility | |||||
Loading...