|
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
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
| Net income (loss) | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Loss on disposal of fixed assets | |||||
| Deferred income tax provision | |||||
| Interest paid in kind | |||||
| Stock-based compensation | |||||
| Amortization of debt discount | |||||
| Loss on extinguishment of debt | |||||
| Amortization of license revenue | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Deposits and other assets | |||||
| Accounts payable | |||||
| Accrued expenses | |||||
| Other current and non-current liabilities | |||||
| Net cash provided by operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Purchase of property and equipment | |||||
| Acquisition of intangible assets | |||||
| Deposit received on net assets held for sale | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Principal payments on notes payable | |||||
| Term loan payments | |||||
| Ares Credit Facility | |||||
| JPM Revolving Facility | |||||
| JPM term loan proceeds | |||||
| Prepayment penalties on repayment of debt | |||||
| Proceeds from issuance of note payable | |||||
| Taxes paid on vested restricted stock units | |||||
| Payments on finance lease obligations | |||||
| Debt issuance costs | |||||
| Net proceeds from the exercise of stock options | |||||
| Payment of end of term fee | |||||
| Payment of deferred financing fees | |||||
| Acquisition of treasury stock | |||||
| Net cash used in financing activities | |||||
| Ares revolving facility payments | |||||
| Ares revolving facility proceeds | |||||
| Net (decrease) increase in cash and cash equivalents | |||||
| Cash and cash equivalents - beginning of year | |||||
| Cash and cash equivalents - end of year | |||||
Loading...