|
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 | |||||
| Reconciliation of net income (loss) to cash provided by operating activities: | |||||
| Depreciation and amortization expense | |||||
| Amortization of debt issuance costs | |||||
| Compensation costs - stock options | |||||
| Provision for losses on accounts receivable | |||||
| Gain on disposal of equipment | |||||
| Noncurrent deferred tax asset, net | |||||
| Accounts receivable | |||||
| Unbilled membership dues receivable | |||||
| Inventories | |||||
| Prepaid expenses | |||||
| Other assets, net | |||||
| Accounts payable | |||||
| Accrued payroll and other compensation | |||||
| Accrued taxes | |||||
| Deferred membership dues revenue | |||||
| Other liabilities and accrued expenses | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Capital expenditures | |||||
| Proceeds from disposal of equipment | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds under New Term Loam facility | |||||
| Principal payments on term loan facilities | |||||
| Principal payments on finance lease obligations | |||||
| Borrowings under line of credit facility | |||||
| Payments of debt issuance costs | |||||
| Proceeds from subsidiary private placement offering | |||||
| Net cash used in financing activities | |||||
| Increase in cash, cash equivalents and restricted cash | |||||
| Cash, cash equivalents and restricted cash at beginning of period | |||||
| Cash, cash equivalents and restricted cash at end of period | |||||
| Significant Non-cash Operating and Investing Activities | |||||
| Capital expenditures included in accounts payable | |||||
| Significant non-cash investing and financing activities: | |||||
| Operating lease right-of-use assets in exchange for lease obligations | |||||
| Finance lease obligation incurred | |||||
| Cash paid during the period for interest | |||||
| Cash paid during the period for income taxes | |||||
Loading...