|
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 loss | |||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | |||||
| Depreciation expense | |||||
| Amortization expense | |||||
| Amortization of inventory fair value adjustment | |||||
| Amortization of debt issuance costs | |||||
| Loss on extinguishment of debt | |||||
| Lease incentives | |||||
| Loss on disposal of businesses | |||||
| Non-cash operating lease expense | |||||
| Equity-based compensation | |||||
| Deferred income taxes, net | |||||
| Goodwill impairment | |||||
| Changes in operating assets and liabilities, net of effects of acquisitions: | |||||
| Accounts receivable, net | |||||
| Inventory | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable | |||||
| Income taxes payable | |||||
| Accrued liabilities | |||||
| Sales returns reserve | |||||
| Deferred revenue | |||||
| Lease liabilities | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Acquisition of businesses, net of cash acquired | |||||
| Purchase of noncontrolling interest | |||||
| Purchases of intangible assets | |||||
| Purchases of property and equipment | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from initial public offering, net of issuance costs | |||||
| Payments of costs related to initial public offering | |||||
| Payments of debt issuance costs | |||||
| Proceeds from line of credit | |||||
| Repayment of line of credit | |||||
| Proceeds from issuance of debt, net of issuance costs | |||||
| Repayment of debt | |||||
| Taxes paid related to net share settlement of equity awards | |||||
| Proceeds from issuances under equity-based compensation plans | |||||
| Proceeds from issuance of units | |||||
| Repurchase of shares | |||||
| Net cash (used in) provided by financing activities | |||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | |||||
| Net change in cash, cash equivalents and restricted cash | |||||
| Cash, cash equivalents and restricted cash at beginning of year | |||||
| Cash, cash equivalents and restricted cash at end of year | |||||
| Supplemental disclosure of cash flow information: | |||||
| Interest paid | |||||
| Income tax paid (refund received), net | |||||
| Supplemental disclosure of non-cash activities: | |||||
| Consideration payable in connection with a business acquisition | |||||
| Fair value of common stock issued in connection with the purchase of mnml | |||||
| Right-of-use asset additions under operating leases | |||||
| Property and equipment expenditures included in accounts payable and accrued liabilities | |||||
| Debt issuance costs not yet paid | |||||
| Reconciliation of cash, cash equivalents and restricted cash: | |||||
| Cash and cash equivalents | |||||
| Restricted cash, included in prepaid expenses and other current assets | |||||
| Restricted cash, included in other assets | |||||
Loading...