Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows

v3.21.2
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2021
Jun. 30, 2020
Cash flows from operating activities:    
Net loss $ (12,751) $ (6,701)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Depreciation and amortization 4,462 3,697
Amortization of debt issuance cost 5,350 2,501
Amortization of discount on long-term debt 271  
Change in contingent consideration from acquisitions 340 (5,809)
Bad debt expense 10 3,547
Equity based compensation 671 865
Non-cash interest 512 644
Gain on debt extinguishment (3,707)  
Loss from disposal of assets 179 44
Impairment of long-lived assets 781  
Changes in assets and liabilities:    
Accounts receivable (2,619) 1,407
Inventories 876 (125)
Prepaid expenses and other current assets (3,217) (1,676)
Deferred costs (1,809) (2,006)
Notes receivable, net 177 53
Accounts payable (3,241) (3,458)
Accrued expenses 2,059 (687)
Related party payable (315) (8)
Other current liabilities 129 (841)
Deferred revenue 12,302 3,190
Other assets 26 (43)
Other liabilities 24 42
Net cash provided by (used in) operating activities 510 (5,364)
Cash flows from investing activities:    
Purchases of property and equipment (2,023) (764)
Purchase of studios (390) (627)
Proceeds from sale of assets 318 50
Purchase of intangible assets (568) (554)
Notes receivable issued   (326)
Notes receivable payment received 550  
Net cash used in investing activities (2,113) (2,221)
Cash flows from financing activities:    
Borrowings from line of credit   10,000
Payments on line of credit   (8,000)
Borrowings from long-term debt 218,360 188,665
Payments on long-term debt (194,330) (147,369)
Debt issuance costs (904) (5,036)
Payment of contingent consideration (1,935) (1,375)
Payments on loans from related party (86) (110)
Member contributions   17,286
Distributions to Member (10,600) (73,203)
Receipts from (advances to) Member, net (Note 9) 2 30,279
Net cash provided by financing activities 10,507 11,137
Increase in cash, cash equivalents and restricted cash 8,904 3,552
Cash, cash equivalents and restricted cash, beginning of period 11,299 9,339
Cash, cash equivalents and restricted cash, end of period 20,203 12,891
Supplemental cash flow information:    
Interest paid 10,672  
Income taxes paid 258  
Noncash investing and financing activity:    
Capital expenditures accrued 201 521
Contingent consideration converted to Member contribution   $ 5,598
Parent contribution of Rumble assets $ 20,483