|
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 (loss) to net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Unrealized foreign currency (gain) loss | |||||
| Amortization of debt issuance costs and discount | |||||
| Reclassification of cash flow hedge | |||||
| Loss on refinancing | |||||
| Intangible asset impairment charges | |||||
| Deferred tax provision | |||||
| Change in fair value of contingent consideration | |||||
| Stock-based compensation | |||||
| Inventory provision | |||||
| Insurance recoveries for property and equipment losses | |||||
| Non-cash property losses | |||||
| Other operating charges and credits, net | |||||
| Changes in assets and liabilities: | |||||
| Trade accounts receivable, net | |||||
| Inventories | |||||
| Prepaid expenses, other current assets and other assets | |||||
| Related party receivables | |||||
| Accounts payable, accrued expenses and other liabilities | |||||
| Related party payables | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchases of property, plant and equipment | |||||
| Acquisition of intangible assets | |||||
| Deposits for future acquisition of property, plant, and equipment | |||||
| Acquisitions of business | |||||
| Proceeds from insurance recoveries for property and equipment losses | |||||
| Proceeds from sale of property, plant, equipment and other | |||||
| Proceeds from sale of subsidiary | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from issuance of debt | |||||
| Payments of principal on debt, revolving credit facility, financing leases and other | |||||
| Payments of deferred financing, refinancing costs and debt extinguishment costs | |||||
| Borrowings on revolving credit facility | |||||
| Proceeds from exercise of stock options | |||||
| Employee payroll tax withholding on restricted stock unit and performance stock unit vesting | |||||
| Payments of deferred consideration for acquisitions - related party | |||||
| Acquisition of redeemable non-controlling interests | |||||
| Tax and other distributions to non-controlling interests | |||||
| Payments of principal on financing lease - related party | |||||
| Payment of principal on notes payable - related party | |||||
| Proceeds from alliance party | |||||
| Net cash used in financing activities | |||||
| Effect of foreign exchange rate on cash | |||||
| Net increase in cash, cash equivalents, and restricted cash | |||||
| Cash, cash equivalents, and restricted cash - beginning of period | |||||
| Cash, cash equivalents, and restricted cash - end of period | |||||
| Supplemental disclosure of cash flow information: | |||||
| Cash paid for interest | |||||
| Cash paid, net for income taxes | |||||
| Supplemental disclosure of non-cash investing and financing activity: | |||||
| Notes payable for acquisitions - related party | |||||
| Deferred consideration for acquisition - related party | |||||
| Contingent consideration for acquisition | |||||
| Contingent consideration for acquisition - related party | |||||
| Payable for acquisition of product rights and licenses | |||||
| Loan for land purchase - related party | |||||
| Cash and cash equivalents - end of period | |||||
| Restricted cash - end of period | |||||
| Long-term restricted cash included in other assets - end of period | |||||
Loading...