Great elm capital group, inc. (GEC)
CashFlow / Yearly
Jun'19Jun'18Jun'17Jun'16Jun'15Jun'14Jun'13Jun'12Jun'11Jun'10
Cash flows from operating activities:
Net loss

-3,132

-11,506

-15,237

9,422

-41,759

-

-

-

-

-

Loss from discontinued operations

3,736

-165

2,203

-5,830

-29,563

-

-

-

-

-

Net loss

-

-

-

-

-

433

-47,613

14,567

-35,248

-5,857

(Income) loss from discontinued operations

-

-

-

-

-

6,025

-

-

-

-

Gain on sale of discontinued operations

-

-

-

24,692

-

-

-150

50,294

-

-

Loss on sale of discontinued operations

-

-

-

-

-

-

-

-

2,236

4,516

Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization

9,233

1,124

340

63

107

97

282

4,011

6,896

7,110

Stock-based compensation

978

4,425

1,963

2,029

765

1,099

6,235

8,405

2,483

2,014

Re-measurement of warrant liability

-

8

30

-

-

-

-

-

-

-

Unrealized (gain) loss on investments

-1,062

-2,714

-9,114

-

-

-

-

-

-

-

Non-cash interest and amortization of debt issuance costs

877

-

-

-

-

-

-

-

-

-

Gain on foreign currency

-

-

-

277

-

-

-

-

-

-

Consultant stock-based compensation

-

-

-

-

-

-

1,540

-

-

-

Loss on fixed asset disposal

-

-

-

82

-

-

451

691

1,109

1,439

Net non-cash tax benefits

-

-

-

-

-

-

-

-1,289

-3,411

-

Accelerated depreciation on restructured property and equipment

-

-

-

-

-

-

-

-

-

242

Loss on disposal of property and equipment

-

-

-

-

-

-

-

-276

-86

-1,005

Amortization of premiums/discounts on investments, net

-

-

-

-3

-79

-151

-753

-1,037

-1,261

-899

Realized gain on sale of investments

-

-

-

-

-

-81

-1,094

-

-921

-2,272

In kind interest payments on note payable

-

131

-

4,355

3,837

3,370

27

-

-

-

Amortization of debt discount and issuance costs

-

114

2,802

592

495

326

2

-

-

-

Non-cash loss on debt extinguishment

-

47

-

-

-

-

-

-

-

-

Deferred tax benefit related to continuing operations

-2,266

148

-

-

-

-

-

-

-

-

Other non-cash expense, net

-1,170

-

-

-

-

-

-

-

-

-

Gain on sale of equipment held for rental

399

-

-

-

-

-

-

-

-

-

Change in fair value of contingent consideration

469

-

-

-

-

-

-

-

-

-

Recovery of (provision for) doubtful accounts

-

-

-

-

-

-

-

447

-

-

Recovery of (provision for) doubtful accounts

-

-

-

-

-

-

-

-

351

69

Changes in operating assets and liabilities:
Related party receivable

83

73

348

-

-

-

-

-

-

-

Investment management fees receivable

-

367

3,306

-

-

-

-

-

-

-

Accounts receivable

2,811

-

-

-

-

-88

88

4,308

-9,369

-16

Inventories

-62

-

-

-

-

-

-

-

-

-

Prepaid assets, deposits, and other assets

225

117

81

-464

-37

-410

-3,540

-6,805

-6,068

-6,365

Accounts payable, accrued liabilities and other liabilities

-

-42

-1,860

1,845

-

-

-

-

-

-

Accounts payable

-

-

-

-

-502

-1,136

-2,995

104

2,750

-1,007

Accrued legal

-

-

-

-

-174

-

-

-

-

-

Operating leases

-1,075

-

-

-

-

-

-

-

-

-

Rent receivable

-

197

-

-

-

-

-

-

-

-

Related party dividends receivable

-

-

163

-

-

-

-

-

-

-

Operating leases

-

254

-

-

-

-

-

-

-

-

Related party payable

804

-

-

-

-

-

-

-

-

-

Accounts payable, accrued liabilities and other liabilities

350

-

-

-

-

-

-

-

-

-

Accrued legal

-

-

-

-

-

-

-

-

1,005

-

Accrued compensation and other

-

-

-

-

-

-

-

-

-617

-

Accrued liabilities

-

-

-

-

-89

-154

-2,493

-3,715

10,786

-4,858

Deferred revenues

-

-

-

-

-

-

-

-7,205

-8,474

-3,318

Accrued restructuring costs

-

-

-

-

-

-

-13,070

-13,160

-13,882

-10,961

Restricted cash

-

-

-

-

-586

-16,873

17,759

-

-

-

Net cash provided by operating activities - continuing operations

1,278

-3,680

-8,949

-284

-7,055

15,613

-

-

-

-

Net cash provided by operating activities - discontinued operations

1,413

-165

-1,542

-34,296

-52,918

58,663

-

-

-

-

Net cash provided by operating activities

2,691

-3,845

-10,491

-34,580

-59,973

74,276

-69,944

-43,628

-21,485

-9,224

Cash flows from investing activities:
Acquisition of business, net of cash acquired

48,124

-

-

-

-

-

-

-

-

-

Asset Acquisition

-

-

100

-

-

-

-

-

-

-

Purchases of equipment held for rental

6,848

-

-

-

-

-

-

-

-

-

Proceeds from sale of equipment held for rental

878

-

-

-

-

-

-

-

-

-

Asset Acquisition

-

2,355

-

-

30

-

-

-

-

-

Purchases of property and equipment

-

-

-

-

-

72

269

523

4,045

3,159

Restricted cash and investments

-

-

-

-

-

-

-

-

-357

-418

Settlement related to discontinued operations sold in 2008

-

-

-

-

-

-

-

12,000

-

-

Payments to vendors related to the sale of discontinued operation

-

-

-

-

-

-

1,893

-

-

-

Purchases of property and equipment

809

13

35

35

-

-

-

-

-

-

Proceeds from sale of discontinued operations, net

-

-

-

30,000

-

-

600

51,399

-

4,516

Deconsolidation of GECC into equity method investment

-

-

30,000

-

-

-

-

-

-

-

Purchases of investments

-

-

-

-

-

78,337

10,962

-

-

-

Proceeds from sale of discontinued operations

-

-

-

-

-

-

-

-

2,236

-

Purchases of short-term investments

-

-

-

-

-

-

-

35,872

46,241

49,351

Proceeds from sales and maturities of investments

-

-

-

11,710

40,000

37,107

52,389

39,679

-

-

Net cash used in investing activities - continuing operations

-54,903

-2,368

-30,135

11,675

-

-

-

-

-

-

Net cash used in investing activities - discontinued operations

-

-

-

30,000

-

-

-

-

-

-

Proceeds from sales and maturities of short-term investments

-

-

-

-

-

-

-

-

65,420

32,139

Purchases of long-term investments

-

-

-

-

-

-

-

8,516

18,055

14,429

Proceeds from sales and maturities of long-term investments

-

-

-

-

-

-

-

-

6,116

7,692

Net cash used in investing activities

-54,903

-2,368

-30,135

41,675

39,970

-41,302

39,865

34,167

5,788

-22,174

Cash flows from financing activities:
Proceeds on revolving line of credit

6,625

-

-

-

-

-

-

-

-

-

Principal payments on long term debt

2,069

-

-

-

-

-

-

-

-

-

Proceeds from note payable to seller

19,855

-

-

-

-

-

-

-

-

-

Principal payments on related party notes payable

-768

-76

-36,838

-

91

-

-

-

-

-

Principal payments on equipment financing

167

-

-

-

-

-

-

-

-

-

Proceeds from equipment financing

1,643

-

-

-

-

-

-

-

-

-

Debt financing costs

488

-

-

-

-

-

-

-

-

-

Redemption of preferred stock of subsidiary

5,052

-

-

-

-

-

-

-

-

-

Contingent consideration payment

295

-

-

-

-

-

-

-

-

-

Proceeds from note payable, net of discounts

-

-

-

-

-

-

22,066

-

-

-

Proceeds from registered direct issuance of common stock, net of offering costs

-

-

-

-

-

-

14,785

-

-

-

Fee on line of credit

-

-

-

-

-

-

-

-

-

200

Proceeds from issuance of common stock, gross

1,551

4,572

45,000

-

-

12,500

-

-

1,628

609

Proceeds from funding by non-controlling interest

667

-

-

-

-

-

-

-

-

-

Principal payments on senior note payable

-

637

-

-

-

-

-

-

-

-

Proceeds from exercise of stock options

-

-

-

-

-

2,571

1,701

1,786

-

-

Transfers among short-term and long-term investments

-

-

-

-

-

-

-

-

8,984

11,266

Payment of debt and equity issuance costs

-

-

-

-

-

1,472

-

-

-

-

Payment of equity issuance costs

-

-

2,353

-

-

-

-

-

-

-

Purchase of treasury stock

-

-

-

142

210

309

575

-

-

-

Net cash provided by financing activities - continuing operations

21,502

3,859

5,809

-142

-

-

-

-

-

-

Employee stock purchase plan

-

-

-

-

-

-

6

118

400

379

Net cash provided by financing activities

21,502

3,859

5,809

-142

-119

13,290

37,983

1,904

2,028

788

Net increase (decrease) in cash, cash equivalents and restricted cash

-30,710

-2,354

-34,817

6,953

-

-

-

-

-

-

Cash paid for interest

4,537

803

3,535

-

-

-

-

-

-

-

Net increase (decrease) in cash and cash equivalents

-

-

-

-

-20,122

46,264

7,904

-7,557

-13,669

-30,610

Cash paid for income taxes

-

-

-

-

-

-

42

660

722

1,860

Cash paid for interest

-

-

-

-

-

-

3

434

466

506

Non-cash investing and financing activities
Assumption of borrowings in connection with acquisition

9,275

-

-

-

-

-

-

-

-

-

Issuance of non-controlling interests in subsidiary in connection with acquisition

7,264

-

-

-

-

-

-

-

-

-

Offering costs included in accounts payable

-

-

-

-

31

65

1,115

-

-

-

Issuance of related party note payable in acquisition

-

-

3,424

-

-

-

-

-

-

-

Preferred stock issued to seller in acquisition

5,266

-

-

-

-

-

-

-

-

-

Preferred stock cancelled and forfeited

215

-

-

-

-

-

-

-

-

-

Contingent consideration issued in connection with acquisition

961

-

-

-

-

-

-

-

-

-

Issuance of equity-linked instruments classified as warrant liability

-

-

216

-

-

-

-

-

-

-

Retirement of treasury stock

-

-

-

235

1,001

-

-

-

-

-

Assumption of senior and subordinated notes payable in acquisition

-

58,016

-

-

-

-

-

-

-

-

Warrant liability settled with common stock issuance

-

194

-

-

-

-

-

-

-

-

Lease liabilities and right of use assets arising from operating leases

1,445

-

-

-

-

-

-

-

-

-

Obligation to financial consultant for issuance costs

-

-

-

-

-

175

925

-

-

-

Total non-cash financing activities

-

-

-

-

-

240

2,040

-

-

-

Common stock issued to satisfy liability for issuance costs

-

-

-

-

-

1,000

-

-

-

-