Cash flows from operating activities: | |
Net loss | -15.43M |
Adjustments to reconcile net loss to net cash from operating activities: | |
Depreciation, amortization, and accretion | 57.83M |
Derivative gain (loss) | |
Stock-based compensation expense (benefit) | 2.96M |
Amortization of deferred financing costs | 6.93M |
Loss on equity method investee | |
Foreign currency and other, net | 357K |
Changes in operating assets and liabilities: | |
Accounts receivable | -3.07M |
Inventory | 2.97M |
Prepaid expenses and other current assets | -1.28M |
Other assets | -476K |
Accounts payable | |
Payables to affiliates | -374K |
Accrued expenses and employee benefit obligations | |
Other non-current liabilities | 82K |
Deferred revenue | 2.89M |
Net cash from operating activities | 7.7M |
Cash flows from investing activities: | |
Second-generation satellites, ground and related launch costs | -8.47M |
Property and equipment additions | -7.65M |
Investment in businesses | |
Restricted cash | -41K |
Net cash from investing activities | -17.49M |
Cash flows from financing activities: | |
Proceeds from exercise of warrants and stock options | |
Borrowings from Facility Agreement | |
Proceeds from the issuance of 5.0% convertible notes | |
Proceeds from the contribution to the debt service reserve account | |
Payment of deferred financing costs | |
Net cash from financing activities | 15.08M |
Effect of exchange rate changes on cash | 133K |
Net (decrease) increase in cash and cash equivalents | 5.43M |
Cash and cash equivalents, beginning of period | 7.48M |
Cash and cash equivalents, end of period | 12.91M |
Cash paid for: | |
Interest | 11.41M |
Income taxes | 152K |
Supplemental disclosure of non-cash financing and investing activities: | |
Reduction in accrued second-generation satellites and launch costs | 0 |
(Reduction) increase in capitalized accrued interest for second-generation satellites and launch costs | 2.34M |
Capitalization of the accretion of debt discount and amortization of prepaid finance costs | |
Payments made in Common Stock | 0 |
Recognition of a beneficial conversion feature on long-term debt | |
Value of warrants issued in connection with raising capital and debt | |
Reduction in Assets and Liabilities | |
Supplemental disclosure of non-cash financing and investing activities: | |
Conversion of convertible notes | |
Common Stock | |
Supplemental disclosure of non-cash financing and investing activities: | |
Conversion of convertible notes | |
Conversion of contingent equity account derivative liability to equity | |
Supplemental disclosure of non-cash financing and investing activities: | |
Conversion of contingent equity account derivative liability to equity | |
Value of warrants issued in connection with the contingent equity account loan fee | |
Supplemental disclosure of non-cash financing and investing activities: | |
Conversion of contingent equity account derivative liability to equity |