|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net income (loss) | |||||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||
| Share-based compensation | |||||
| Depreciation and amortization | |||||
| Amortization of intangible assets | |||||
| Amortization of debt discount and issuance costs | |||||
| Gain on bargain purchase | |||||
| Loss on extinguishment of debt | |||||
| Deferred tax liability | |||||
| Non-cash lease expense | |||||
| Other non-cash items, net | |||||
| Operating lease impairment charges | |||||
| Intangible asset impairment charges | |||||
| Non-cash restructuring charges | |||||
| Accrued interest payable in kind | |||||
| Indefinite and long-lived asset impairment charges | |||||
| Changes in assets and liabilities: | |||||
| Accounts receivable | |||||
| Commissions receivable | |||||
| Prepaid expenses and other assets | |||||
| Accounts payable | |||||
| Accrued liabilities | |||||
| Deferred revenue | |||||
| Commissions payable | |||||
| Operating lease liabilities | |||||
| Other liabilities | |||||
| Net cash provided by (used in) operating activities | |||||
| Investing Activities | |||||
| Acquisition of business, net | |||||
| Purchases of property, equipment and software | |||||
| Net cash (used in) provided by investing activities | |||||
| Financing Activities | |||||
| Proceeds from borrowings | |||||
| Call premium paid for debt extinguishment | |||||
| Advancement to NVX Holdings, Inc. | |||||
| Repayment of borrowings | |||||
| Payment of debt discount and issuance costs | |||||
| Repurchase of shares to satisfy employee tax withholding obligations | |||||
| Proceeds from stock option exercises | |||||
| Proceeds from sale of Series A redeemable convertible preferred stock | |||||
| Issuance cost payments from issuance of Series A redeemable convertible preferred stock | |||||
| Payment of preferred stock dividends | |||||
| Principal payments under capital lease obligations | |||||
| Net cash provided by (used in) financing activities | |||||
| Effect of exchange rate changes on cash and cash equivalents | |||||
| Increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of period | |||||
| Cash and cash equivalents at end of period | |||||
| Supplemental Disclosure of Cash Flow Information | |||||
| Interest paid | |||||
| Income taxes paid | |||||
| Non-cash investing and financing activities: | |||||
| Purchases of property, equipment and software included in accounts payable | |||||
Loading...