Post-effective amendment to a registration statement that is not immediately effective upon filing

Consolidated Statements of Cash Flows

v3.22.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Apr. 02, 2022
Mar. 27, 2021
Jan. 01, 2022
Dec. 26, 2020
Dec. 28, 2019
Cash Flows Provided By Operating Activities          
Net income $ 19,704 $ 14,719 $ 43,801 $ 56,837 $ 39,399
Adjustments to reconcile net income to net cash provided by operating activities          
Depreciation of property and equipment 1,857 1,473 6,450 5,985 4,812
Reduction in carrying amount of right-of-use assets 1,319 0      
Intangible amortization 7,225 6,832 31,588 27,046 30,511
Deferred finance fee amortization 912 754 3,222 3,226 2,684
Share based compensation 600 52 5,327 171 65
Gain (loss) on extinguishment of debt 0 1,421 2,415 (258) 3,979
Contingent consideration and earnout fair value adjustments     687 (2,175) 0
Loss on sale of assets 0 61 38 36 (9)
Loss on abandonment of PP&E 103 0 794 0 0
Change in fair value of derivative warrant liabilities     5,918 0 0
Undistributed earnings of affiliate (22) (40) 151 (61) (89)
Deferred income taxes 0 (768) 4,849 349 (689)
Changes in operating assets and liabilities          
Accounts receivable (11,752) 837 (22,635) (2,517) 12,754
Costs and estimated earnings in excess of billings and billings in excess of costs and estimated earnings on uncompleted contracts (7,165) (920) (11,619) (75) (420)
Prepaid expenses and other current assets (1,285) 20 (6,017) (2,681) (632)
Inventory (7,630) (4,942) (22,239) 2,886 (193)
Accounts payable 10,375 5,641 16,553 374 (6,831)
Other accrued expenses 9,875 1,869 18,312 9,394 7,625
Other assets and long-term liabilities 661 (1,449) (2,764) 2,310 (254)
Net Cash Provided By Operating Activities 24,777 25,560 74,829 100,847 92,712
Cash Flows Used In Investing Activities          
Proceeds from sale of equipment 0 55 83 43 199
Purchases of property and equipment (2,880) (2,363) (19,866) (6,338) (8,843)
Proceeds from sale leaseback transaction     9,638 0 0
Cash paid for acquisitions, net of cash acquired 0 (1,565) (179,744) (4,472) (39,467)
Net Cash Used In Investing Activities (2,880) (3,873) (189,889) (10,767) (48,111)
Cash Flows Used In Financing Activities          
Net borrowings on line of credit (6,369) 0 6,369 0 (29,346)
Distributions to Janus Midco LLC unitholders 0 (96) (4,174) (48,954) (71,422)
Principal payments on long-term debt (2,017) (1,631) (68,858) (8,254) (78,675)
Principal payments on long-term debt, related party     0 0 (26,225)
Proceeds from issuance of long-term debt     155,000 0 181,000
Proceeds from merger     334,874 0 0
Proceeds from PIPE     250,000 0 0
Payments for transaction costs     (44,489) 0 0
Payments to Janus Midco, LLC unitholders at the business combination     (541,710) 0 0
Proceeds from warrant exercise, net of redemptions     110 0 0
Payment of contingent consideration     0 (6,923) 0
Principal payments under financing lease obligations (19) 0      
Payments for deferred financing fees 0 (765) (4,321) 0 (5,517)
Cash Used In Financing Activities (8,405) (2,492) 82,800 (64,131) (30,185)
Effect of exchange rate changes on cash and cash equivalents (58) 54 197 (600) (74)
Net (Decrease) Increase in Cash and Cash Equivalents 13,434 19,249 (32,062) 25,349 14,342
Cash, cash equivalents and restricted cash at beginning of year 13,192 45,255 45,255 19,906 5,563
Cash, cash equivalents and restricted cash at end of year 26,626 64,504 13,192 45,255 19,906
Supplemental Cash Flows Information          
Interest paid 6,096 11,292 32,852 30,849 39,585
Income taxes paid 370 321 $ 2,054 $ 1,301 $ 1,045
Cash paid for operating leases 1,900 0      
Right-of-use assets obtained in exchange for operating lease obligations 42,202 0      
Right-of-use assets obtained in exchange for finance lease obligations 633 0      
Deferred transaction costs related to Juniper merger $ 0 $ 8,032