|
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 | |||||
| Adjustments to reconcile net income to net cash provided by operating activities | |||||
| Depreciation | |||||
| Amortization of intangible assets | |||||
| Stock compensation expense | |||||
| Deferred income taxes | |||||
| Non-cash lease adjustment | |||||
| Provision for excess and obsolete inventory | |||||
| Provision for doubtful accounts | |||||
| Provision for credit losses | |||||
| Amortization of deferred financing costs | |||||
| Change in earnout liability | |||||
| Gain on sale of business, net of tax of $2,907,000 | |||||
| Changes in operating assets and liabilities | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable | |||||
| Other accrued liabilities | |||||
| Total adjustments | |||||
| Net cash provided by operating activities | |||||
| Investing activities: | |||||
| Purchase of property, plant and equipment | |||||
| Purchase of intellectual property | |||||
| Acquisition of Schmiedeglut | |||||
| Proceeds from sale of business, net of related costs | |||||
| Acquisition of Safety Made | |||||
| Acquisition of Elite First Aid | |||||
| Net cash used in investing activities | |||||
| Financing activities: | |||||
| Net (repayments) borrowings of long-term debt | |||||
| Repayments on mortgage | |||||
| Distributions to stockholders | |||||
| Cash settlement of stock options | |||||
| Tax paid on net share settlement of stock options | |||||
| Issuance of common stock | |||||
| Net cash (used in) provided by financing activities | |||||
| Effect of exchange rate changes | |||||
| Net (decrease) increase in cash and cash equivalents and restricted cash | |||||
| Cash and cash equivalents at beginning of year | |||||
| Cash and cash equivalents at end of year | |||||
| Supplemental cash flow information: | |||||
| Cash paid for income taxes | |||||
| Cash paid for interest expense | |||||
| Safety Made acquisition contingent consideration | |||||
| Elite First Aid acquisition contingent consideration and holdback | |||||
| Non-cash financing activities | |||||
| Dividends accrued not paid | |||||
Loading...