XML 21 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Operating activities:      
Net loss $ (13,502) $ (10,612) $ (811)
Adjustments to reconcile net loss to cash provided by operating activities:      
Gain on redemption of senior preferred stock 0 0 (222)
Stock-based compensation 0 12 43
Dividends of preferred stock as interest expense 3,889 3,890 3,926
Depreciation and amortization 4,291 4,251 3,817
Provision for inventory obsolescence 92 1,359 1
Provision for doubtful accounts receivable 113 51 2
Amortization of debt issuance costs 152 36 71
Deferred income tax (benefit) provision 5,113 (4,035) 195
Loss on disposal of fixed assets 11 56 0
Changes in assets and liabilities:      
Decrease (increase) in accounts receivable 3,364 23,059 (11,755)
Decrease in inventories 352 181 5,391
Decrease (increase) in deferred program expenses 657 (815) 4,705
Decrease (increase) in other current assets and other assets 1,330 (3,192) 259
(Decrease) increase in accounts payable and other accrued payables (3,840) (6,490) 390
Increase (decrease) in accrued compensation and benefits 552 (1,738) 976
Increase (decrease) in deferred revenue 122 576 (3,327)
Increase (decrease) in other current liabilities and other liabilities 27 (405) 1,149
Cash provided by operating activities 2,723 6,184 4,810
Investing activities:      
Purchases of property and equipment (394) (665) (539)
Cash used in investing activities (394) (665) (539)
Financing activities:      
Proceeds from senior credit facility 139,072 163,112 244,746
Repayments of senior credit facility (139,118) (171,363) (243,476)
Repayments of term loan (2,300) (688) (375)
(Decrease) increase in book overdrafts (1,298) 1,016 (238)
Proceeds from subordinated debt 2,500 0 0
Proceeds from assignment of purchase option under lease 0 1,669 0
Payments under capital lease obligations (772) (779) (1,242)
Redemption of senior preferred stock 0 0 (2,000)
Proceeds from sale of Telos ID 10% membership interest 2,000 3,000 0
Distributions to Telos ID Class B member - non-controlling interest (2,387) (1,548) (1,821)
Cash used in financing activities (2,303) (5,581) (4,406)
Increase (decrease) in cash and cash equivalents 26 (62) (135)
Cash and cash equivalents, beginning of the year 32 94 229
Cash and cash equivalents, end of year 58 32 94
Cash paid during the year for:      
Interest 1,523 1,497 1,533
Income taxes 65 879 849
Noncash:      
Interest on redeemable preferred stock 3,889 3,890 3,926
Financing of capital leases 0 5,680 11,712
Receivable from sale of Telos ID 10% membership interest $ 0 $ 2,000 $ 0