XML 19 R7.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash flows from operating activities    
Net loss $ (25,573) $ (45,436)
Adjustments to reconcile net loss to cash used in operating activities    
Depreciation and amortization 13,507 16,560
Original issue discount, debt premium and debt issuance cost amortization (9,916) 7,456
Interest paid on BR Exar AR Facility (1,110) (2,232)
Debt modification and extinguishment gain, net   (9,760)
Credit loss expense 4,491 1,983
Deferred income tax provision 957 521
Share-based compensation expense 1,183 111
Unrealized foreign currency (gain) loss 18 238
(Gain) loss on sale of assets (602) 88
Fair value adjustment for private warrants liability of XBP Europe (37)  
Change in operating assets and liabilities    
Accounts receivable (2,624) 950
Prepaid expenses and other current assets (2,818) (1,494)
Accounts payable and accrued liabilities (6,420) (24,232)
Related party payables 346 94
Additions to outsource contract costs (482) (116)
Net cash used in operating activities (29,080) (55,269)
Cash flows from investing activities    
Purchase of property, plant and equipment (2,378) (1,888)
Additions to internally developed software (855) (1,014)
Proceeds from sale of assets 2,649  
Net cash used in investing activities (584) (2,902)
Cash flows from financing activities    
Proceeds from issuance of Common Stock from at the market offerings   69,260
Cash paid for equity issuance costs from at the market offerings   (2,232)
Borrowings under factoring arrangement and Securitization Facility 348 31,985
Principal repayment on borrowings under factoring arrangement and Securitization Facility (311) (31,325)
Cash paid for debt issuance costs (193) (6,308)
Principal payments on finance lease obligations (1,765) (1,137)
Borrowings from other loans 3,219 2,152
Cash paid for debt repurchases   (3,633)
Proceeds from Second Lien Note   31,500
Repayment of BRCC term loan   (34,204)
Principal repayments on senior secured term loans, BRCC revolver and other loans (8,656) (7,745)
Net cash (used in) provided by financing activities (3,547) 63,783
Effect of exchange rates on cash, restricted cash and cash equivalents 82 140
Net increase (decrease) in cash, restricted cash and cash equivalents (33,129) 5,752
Cash, restricted cash, and cash equivalents    
Beginning of period 67,153 45,067
End of period 34,024 50,819
Supplemental cash flow data:    
Income tax payments, net of refunds received 594 1,147
Interest paid 30,674 65,300
Noncash investing and financing activities:    
Assets acquired through right-of-use arrangements 491 405
Accrued PIK interest paid through issuance of PIK Notes 23,342  
Accrued liability for true-up obligation settled through the issuance of July 2026 Notes 1,000  
Accrued capital expenditures 494 1,945
BR EXAR    
Cash flows from financing activities    
Borrowings under revolving facility 14,914 10,000
Repayments under revolving facility $ (11,103) (4,130)
Revolving Credit Facility BRCC Term Loan    
Cash flows from financing activities    
Borrowings under revolving facility   $ 9,600