XML 23 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss attributable to cogint $ (53,206) $ (29,086) $ (84,535)
Less: Loss from discontinued operations, net of tax 0 0 (41,950)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Depreciation and amortization 14,193 12,631 841
Non-cash interest expenses and related amortization 3,027 2,519 151
Share-based compensation expense 33,996 29,249 34,160
Non-cash contingent earn-out costs     14,300
Non-cash loss on amendments of warrants 1,005 1,273  
Write-off of long-lived assets 3,626 4,055  
Provision for bad debts 2,020 772 213
Deferred income tax benefit   (14,129) (16,460)
Changes in assets and liabilities:      
Accounts receivable (8,990) (5,833) (893)
Prepaid expenses and other current assets (371) 2,095 (1,574)
Other non-current assets 397 (1,359) (513)
Trade accounts payable (3,140) 3,565 142
Accrued expenses and other current liabilities 9,815 (3,136) 1,642
Amounts due to related parties     (66)
Deferred revenue (20) (517) 306
Net cash provided by (used in) operating activities from continuing operations 2,352 2,099 (10,336)
Net cash used in operating activities from discontinued operations     (337)
Net cash provided by (used in) operating activities 2,352 2,099 (10,673)
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchase of property and equipment (1,247) (762) (662)
Purchase of intangible assets     (250)
Capitalized costs included in intangible assets (6,880) (10,164) (3,065)
Proceeds from reverse acquisition     3,569
Acquisition, net of cash acquired   (50) (93,276)
Deposits as collateral   (1,050)  
Net cash used in investing activities from continuing operations (8,127) (12,026) (93,684)
Net cash used in investing activities from discontinued operations     (121)
Net cash used in investing activities (8,127) (12,026) (93,805)
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from issuance of shares, net of issuance costs   10,079 59,180
Proceeds from exercise of warrants by certain warrant holders 3,485    
Proceeds from debt obligations, net of debt costs 13,883 (682) 52,764
Repayments of long-term debt (4,310) (2,250)  
Taxes paid related to net share settlement of vesting of restricted stock units (743) (1,193)  
Sale of treasury stock   600  
Net cash provided by financing activities 12,315 6,554 111,944
Net increase (decrease) in cash and cash equivalents 6,540 (3,373) 7,466
Cash and cash equivalents at beginning of period 10,089 13,462 5,996
Cash and cash equivalents at end of period 16,629 10,089 13,462
SUPPLEMENTAL DISCLOSURE INFORMATION      
Cash paid for interest 6,706 3,795 3
Cash paid (refunded) for income taxes   87 (123)
Share-based compensation capitalized in intangible assets 1,296 1,154 363
Issuance of common stock to a vendor for services rendered   146  
Debt issuance costs - amendment of warrants in connection with the term loans (350)    
Classification of puttable common stock that may require cash settlement as liabilities 1,350    
Warrants issued in relation to the term loans   492 1,586
Series B Preferred issued in relation to the promissory notes     413
Reverse Acquisition Transaction [Member]      
SUPPLEMENTAL DISCLOSURE INFORMATION      
Fair value of acquisition consideration     44,112
Fluent Acquisition [Member]      
CASH FLOWS FROM FINANCING ACTIVITIES:      
Cash and cash equivalents at end of period 15,134    
SUPPLEMENTAL DISCLOSURE INFORMATION      
Fair value of acquisition consideration     $ 123,766
Q Interactive Acquisition [Member]      
SUPPLEMENTAL DISCLOSURE INFORMATION      
Issuance of common stock to settle acquisition consideration payable in connection with Q Interactive acquisition $ 10,225    
Fair value of acquisition consideration   $ 21,431