|
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
|
|
|---|---|---|---|---|---|
| Net income (loss) | |||||
| Cash Flows from Operating Activities | |||||
| Net income (loss) | |||||
| Net income (loss) from discontinued operations, net of income tax | |||||
| Net income (loss) from continuing operations | |||||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities from continuing operations: | |||||
| Interest earned on cash and marketable securities held in Trust Account | |||||
| Depreciation and amortization | |||||
| Amortization of debt discounts and deferred financing costs | |||||
| Unrealized (gain) loss on investments | |||||
| Realized (gain) loss on investments | |||||
| Impairment loss on goodwill and intangible assets | |||||
| Fair value (gain) loss on TRA | |||||
| Gain (loss) on earn-in | |||||
| Realized gain (loss) on earn-out payment | |||||
| (Income) loss on equity method investments | |||||
| Restricted unit compensation | |||||
| Fair value (gain) loss on warrant liability | |||||
| Fair value (gain) loss on earnout liability | |||||
| Fair value gain (loss) on preferred stock tranche liability | |||||
| Deferred income tax (benefit) expense | |||||
| Equity-settled share-based payments | |||||
| Unrealized foreign currency (gains)/losses | |||||
| (Gain) loss from retirement of debt | |||||
| Forgiveness of debt of notes receivable from members | |||||
| Shareholder Loan | |||||
| Member Notes Receivable | |||||
| Fair value of interest rate swap | |||||
| Cash flows due to changes in operating assets and liabilities | |||||
| (Increase) decrease in fees receivable | |||||
| (Increase) decrease in other assets | |||||
| Operating cash flow from operating leases | |||||
| Increase (decrease) in accounts payable and accrued expenses | |||||
| Increase (decrease) in accrued compensation and profit sharing | |||||
| Payable to equity method investees | |||||
| Increase (decrease) in other liabilities | |||||
| Other operating activities | |||||
| Net cash provided by (used in) operating activities | |||||
| Cash acquired from consolidation of variable interest entity | |||||
| Net cash provided by (used in) operating activities from continuing operations | |||||
| Cash Flows from Investing Activities | |||||
| Cash payment for acquisition of TWMH and TIG historical equity | |||||
| Loans to members | |||||
| Cash receipts from the repayment of advances and loans | |||||
| Purchases of equity method investments | |||||
| Distributions from investments | |||||
| Purchase of TIH shares | |||||
| Receipt of payments of notes receivable from members | |||||
| Purchases of investments | |||||
| Cash payment for delayed share purchase agreement | |||||
| Loss on assets acquired | |||||
| Payment of payout right | |||||
| Acquisition of AWMS, net of cash acquired | |||||
| Acquisition of ALWP, net of cash acquired | |||||
| Acquisition of Kontora, net of cash acquired | |||||
| Acquisition of EEA, net of cash acquired | |||||
| Acquisition of PW, net of cash acquired | |||||
| Acquisition of Envoi | |||||
| Sales of investments | |||||
| Proceeds from sale of FOS | |||||
| Family Office Service ("FOS") | |||||
| LXi Reit Advisors Limited (“LRA”) | |||||
| Total proceeds from sale of FOS | |||||
| Proceeds from Pointwise warehousing transaction | |||||
| Loss on disposal of intangible assets | |||||
| Sale of fixed assets | |||||
| Purchases of fixed assets | |||||
| Net cash provided by (used in) investing activities | |||||
| Net cash provided by (used in) investing activities from continuing operations | |||||
| Cash Flows from Financing Activities | |||||
| Proceeds from issuance of preferred stock and Constellation Warrants | |||||
| Proceeds from issuance of common stock | |||||
| Proceeds from issuance of preferred stock tranche right liability | |||||
| Member contribution (distribution) | |||||
| Payments on term notes and lines of credit | |||||
| Borrowings on term notes and lines of credit | |||||
| Cash payment for earnout | |||||
| Payments of debt issuance costs | |||||
| Taxes paid on net settled share-based compensation awards | |||||
| Tax payments on behalf of Umbrella partners | |||||
| Increase (decrease) in distributions due to former TIG members | |||||
| Cash payment for purchase of shares to be transferred as part of Alvarium share compensation | |||||
| Repurchase of common stock | |||||
| Cash receipts from exercise of Warrants | |||||
| Payment of issuance costs | |||||
| Preferred Stock | |||||
| Common Stock | |||||
| Payment of preferred stock tranche right liability issuance costs | |||||
| Cash payment of earn-in liability | |||||
| Dividends paid to former owners of AWMS and ALWP | |||||
| Payments on promissory notes | |||||
| Net cash provided by (used in) financing activities | |||||
| Effect of exchange rate changes on cash | |||||
| Net increase (decrease) in cash | |||||
| Cash and cash equivalents | |||||
| Net cash provided by (used in) financing activities from continuing operations | |||||
| Cash Flows from Discontinued Operations: | |||||
| Net cash provided by (used in) operating activities from discontinued operations | |||||
| Net cash provided by (used in) investing activities from discontinued operations | |||||
| Net cash provided by (used in) financing activities from discontinued operations | |||||
| Net cash provided by discontinued operations | |||||
| Net increase (decrease) in cash and cash equivalents, including discontinued operations | |||||
| Cash and cash equivalents | |||||
| Effect of exchange rate changes on cash and cash equivalents, including discontinued operations | |||||
| Cash and cash equivalents, including discontinued operations, at beginning of the period | |||||
| Cash and cash equivalents, including discontinued operations, at end of the period | |||||
| Less: Cash and cash equivalents of discontinued operations, at end of the period | |||||
| Cash and cash equivalents | |||||
| Cash and cash equivalents included in Assets held for sale | |||||
| Cash and cash equivalents, including cash in Assets held for sale | |||||
| Supplemental Disclosure of Cash Flow Information | |||||
| Income taxes | |||||
| Interest payments on term notes and lines of credit | |||||
| Non-cash purchase of equity method investment | |||||
| Non-cash delayed share purchase agreement | |||||
| Non-cash equity issuance | |||||
| Non-cash repurchase of units with notes payable | |||||
| Non-cash repayment of notes receivable in lieu of cash member distribution | |||||
| Supplemental disclosure of noncash financing activities: | |||||
| Non-cash portion of earn-in liability | |||||
| Non-cash portion of earn-out | |||||
Loading...