|
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 and amortization | |||||
| Non-cash reduction to the right-of-use asset | |||||
| Amortization of debt discount and issuance costs | |||||
| Stock-based compensation | |||||
| Deferred taxes | |||||
| Deferred taxes and other | |||||
| Gain on sale of intangible asset | |||||
| Net gain on extinguishment of debt | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Prepaid expenses and other assets | |||||
| Accounts payable | |||||
| Accrued expenses and other liabilities | |||||
| Operating right-of-use liability | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities | |||||
| Purchase of property, plant and equipment | |||||
| Deposits for construction in progress | |||||
| Refund of deposits for construction in progress | |||||
| Capitalized software development costs | |||||
| Purchase of land | |||||
| Proceeds from sale of land | |||||
| Purchase of marketable securities | |||||
| Proceeds from sales and maturities of marketable securities | |||||
| Proceeds from sales and maturities of other investments | |||||
| Proceeds from sale of business | |||||
| Proceeds from sale of intangible assets | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities | |||||
| Borrowings on line of credit | |||||
| Repayments on line of credit | |||||
| Payments on finance leases | |||||
| Proceeds from issuance of convertible senior notes | |||||
| Net cash paid for debt extinguishment | |||||
| Purchase of Capped Call | |||||
| Payment of Acquisition holdback | |||||
| Payment of debt issuance costs | |||||
| Proceeds from exercises of stock options | |||||
| Value of equity awards withheld for tax liabilities | |||||
| Net cash used in financing activities | |||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | |||||
| Net increase (decrease) 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 (received from) paid for interest | |||||
| Cash (refunded) paid for taxes, net | |||||
| Right-of-use assets obtained in exchange for new operating lease liabilities | |||||
| Supplemental disclosure of noncash investing and financing activities | |||||
| Purchase of property, plant and equipment, accrued but not paid | |||||
| Purchase of property and equipment through lease incentive | |||||
| Unrealized loss on marketable securities | |||||
| Purchase of property and equipment through use of escrow deposits | |||||
| Reconciliation of cash, cash equivalents, and restricted cash, end of period | |||||
| Cash and cash equivalents | |||||
| Restricted cash included in prepaid expenses and other current assets | |||||
Loading...