|
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) | |||||
| Less: Loss from discontinued operations, net of tax | |||||
| Income (loss) from continuing operations | |||||
| Adjustments to reconcile net income (loss) to net cash from operating activities: | |||||
| Depreciation and amortization | |||||
| Provision (benefit) for expected credit losses | |||||
| Equity-based compensation | |||||
| Profits interest plan, liability-classified and other equity awards compensation | |||||
| Change in fair value of contingent consideration | |||||
| Change in fair value of interest rate swap | |||||
| Impairments of assets | |||||
| Loss on extinguishment | |||||
| Loss on disposals | |||||
| Deferred income taxes | |||||
| Change in fair value of Equity Participation Rights | |||||
| Unrealized (gain) loss on foreign currency fluctuations | |||||
| Other, net | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Accounts payable and accrued expenses | |||||
| Other current and noncurrent assets and liabilities | |||||
| Net cash from operating activities - continuing operations | |||||
| Net cash from operating activities - discontinued operations | |||||
| Net cash from operating activities | |||||
| Investing activities: | |||||
| Acquisitions, net of cash acquired | |||||
| (Settlement) proceeds from the sale of a business | |||||
| Purchase of property and equipment | |||||
| Investments and acquisition of distribution rights | |||||
| Other | |||||
| Net cash from investing activities - continuing operations | |||||
| Net cash from investing activities - discontinued operations | |||||
| Net cash from investing activities | |||||
| Financing activities: | |||||
| Proceeds from issuance of Class A common stock sold in initial public offering, net of underwriting discounts and offering costs | |||||
| Proceeds from issuance of Class A and B common stock | |||||
| Registration fees for Class A common stock to purchase Misonix | |||||
| Tax withholdings on equity-based compensation | |||||
| Receipt of deferred consideration | |||||
| Payment of contingent consideration | |||||
| Borrowing on revolver | |||||
| Payment on revolver | |||||
| Proceeds from the issuance of long-term debt, net of discount | |||||
| Payments on the extinguishment of long-term debt | |||||
| Debt financing costs | |||||
| Payments on long-term debt | |||||
| Other, net | |||||
| Net cash from financing activities | |||||
| Effect of exchange rate changes on cash | |||||
| Net change in cash and cash equivalents | |||||
| Cash and cash equivalents at the beginning of the period | |||||
| Cash and cash equivalents at the end of the period | |||||
| Supplemental disclosure of noncash investing and financing activities | |||||
| Accrued liabilities for distribution rights and member distributions | |||||
| Accounts payable for purchase of property, plant and equipment | |||||
Loading...