|
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 (loss) | |||||
| Net income | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Amortization, depreciation and write-offs | |||||
| Goodwill impairment | |||||
| Stock-based compensation, excluding cash-settled awards | |||||
| Gain on divestiture, net of transaction costs | |||||
| Impairment of investments | |||||
| Loss on settlement of debt | |||||
| Net loss (gain) on foreign currency remeasurement | |||||
| Change in operating right-of-use assets | |||||
| Amortization of debt issuance costs and discount | |||||
| Loss on disposal of long-lived assets | |||||
| Other | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Prepaid expenses and other current assets | |||||
| Other assets | |||||
| Prepaid expenses and other assets | |||||
| Accounts payable | |||||
| Operating lease liabilities | |||||
| Accrued and other liabilities | |||||
| Deferred revenue | |||||
| Net cash provided by operating activities | |||||
| Investing Activities | |||||
| Purchase of intangible assets | |||||
| Purchase of non-marketable equity securities | |||||
| Purchase of property and equipment | |||||
| Proceeds from sale of assets and other | |||||
| Proceeds from divestiture, net of cash divested | |||||
| Other investing activities | |||||
| Net cash provided by (used in) investing activities | |||||
| Financing Activities | |||||
| Repurchases of common stock | |||||
| Payments of withholding taxes related to net share settlement | |||||
| Principal repayments of debt | |||||
| Payments of deferred acquisition costs | |||||
| Principal payments of finance leases | |||||
| Payments of licensed asset obligation | |||||
| Payments of debt issuance cost | |||||
| Proceeds from exercise of stock options | |||||
| Proceeds from the issuance of common stock through ESPP | |||||
| Proceeds from issuance of common stock in initial public offering, net of issuance costs as adjusted for cost reimbursement | |||||
| Payments of related party notes | |||||
| Proceeds from issuance of debt | |||||
| Proceeds from issuance of common stock upon exercise of stock options and purchase of ESPP shares | |||||
| Net cash used in financing activities | |||||
| Effect of foreign exchange rate on cash and cash equivalents | |||||
| Net increase in cash and cash equivalents, including cash classified within current assets of discontinued operations | |||||
| Less: net decrease in cash classified within current assets of discontinued operations | |||||
| Net (decrease) increase in cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of the period | |||||
| Cash and cash equivalents at end of the period | |||||
| Supplemental non-cash investing and financing activities disclosures: | |||||
| Right-of-use assets acquired under finance leases | |||||
| Right-of-use assets acquired under operating leases | |||||
| Conversion of convertible securities to Class A common stock | |||||
| Issuance of convertible securities related to acquisitions | |||||
| Non-cash consideration received from divestiture | |||||
| Right-of-use assets obtained in exchange for lease obligations, net of modifications | |||||
| Accrued withholding taxes related to net share settlement of restricted stock units | |||||
| Issuance of common stock and common stock warrants in connection with acquisitions | |||||
| Acquisitions not yet paid | |||||
| Assets acquired not yet paid | |||||
| Proceeds from sale of long-lived assets not yet received | |||||
| Settlement of bonus compensation through issuance of common stock | |||||
| Accretion of interest on related party promissory notes | |||||
| Supplemental disclosure of cash flow information: | |||||
| Cash paid for income taxes, net of refunds | |||||
| Cash paid for interest | |||||
Loading...