XML 16 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Unaudited Statements of Cash Flows - USD ($)
$ in Thousands
9 Months Ended
Oct. 01, 2021
Sep. 30, 2020
Cash flows from operating activities:    
Net (loss) $ (22,100) $ (20,764)
Adjustments to reconcile net (loss) to net cash provided by operating activities:    
Depreciation and amortization 16,471 15,470
Equity based compensation expense 2,454 10,415
Interest expense, paid in kind 5,536
Gain on sale of property and equipment 32 18
Write-off of deferred financing costs related to debt extinguishment 15,197 1,712
Amortization of deferred financing costs 928 1,740
Provision for bad debts (403) 1,081
Changes in assets & liabilities:    
(Increase) in accounts receivable and unbilled receivable (6,969) (2,259)
(Increase) decrease in prepaid expenses (1,630) 209
Decrease (increase) in other current assets 1,721 (1,625)
Increase (decrease) in trade accounts payable 2,305 (6,353)
(Decrease) increase in accrued liabilities (10,286) 4,358
(Decrease) increase in other current and long-term liabilities (739) 6,147
(Increase) in other long-term assets (263) (24)
Net cash provided by operating activities 2,254 10,125
Cash flows from investing activities:    
Purchases of property and equipment (2,407) (2,743)
Proceeds from disposal of property and equipment 16 224
Purchase of business, net of cash acquired (30,999) (12,394)
Net cash (used in) investing activities (33,390) (14,913)
Cash flows from financing activities:    
Proceeds from issuance of debt 496,754 327,000
Payment of loan acquisition costs (8,543) (17,767)
Repayments of debt (294,463) (212,170)
Net payments on revolving line of credit (11,844)
Proceeds from issuance of redeemable preferred stock 141,840
Repayment of redeemable preferred stock (156,186)
Payments of redeemable preferred stock dividends (1,185) (4,583)
Issuance of common stock 10,229
Member distributions (21,830)
Distributions to non-controlling interests (1,238) (163)
Payment to shareholders associated with Atlas Business Combination (226,318)
Payment of contingent earn-out (1,706)
Net cash provided by (used in) financing activities 21,589 (3,762)
Net change in cash and equivalents (9,547) (8,550)
Cash and equivalents - beginning of period 14,062 20,185
Cash and equivalents - end of period 4,515 11,635
Cash paid during the period for:    
Interest 21,950 14,873
Taxes 641  
Capital assets financed 297 123
Contingent consideration share settled $ 2,000 $ 1,060