|
FY2026
12 months to Mar 31, 2026
|
FY2025
12 months to Mar 31, 2025
|
FY2024
12 months to Mar 31, 2024
|
FY2023
12 months to Mar 31, 2023
|
FY2022
12 months to Mar 31, 2022
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net (loss) income | |||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Deferred income tax | |||||
| Impairment of intangibles | |||||
| Impairment of goodwill | |||||
| Changes in fair value of equity investment in Metaverse | |||||
| Gain on bargain purchase | |||||
| Stock-based compensation | |||||
| Interest expense for deferred consideration and earnouts | |||||
| Changes in fair value of and realized (gains) losses from equity investment in Metaverse | |||||
| Change in estimated earnout consideration | |||||
| Capitalized content expenditures | |||||
| Stock-based bonus to acquired company | |||||
| Barter-related non-cash expenses | |||||
| Capitalized content | |||||
| Acquisition-related income tax benefit | |||||
| Fair value adjustment of deferred consideration | |||||
| Amortization of debt issuance costs | |||||
| Non-cash interest (income) expense | |||||
| Allowance for content advances | |||||
| Barter transactions | |||||
| Other | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Content advances | |||||
| Unbilled revenue | |||||
| Other current and long-term assets | |||||
| Accounts payable, accrued expenses, and other liabilities | |||||
| Deferred revenue | |||||
| Net cash (used in) provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchases of property and equipment | |||||
| Purchase of business, net of cash acquired | |||||
| Expenditures for long-lived assets | |||||
| Internally developed software capitalization | |||||
| Sale of equity investment securities | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from line of credit | |||||
| Payments on line of credit | |||||
| Payment of business acquisition related liabilities | |||||
| Proceeds from issuance of convertible notes | |||||
| Proceeds from common stock warrant exercise | |||||
| Proceeds from Issuance of Common Stock for public offering | |||||
| Proceeds from ATM equity issuance, net of fees | |||||
| Withholding taxes paid on restricted stock units | |||||
| Debt and equity financing fees | |||||
| Payment of deferred consideration | |||||
| At-the-market issuance fees | |||||
| Payment of earnout consideration | |||||
| Proceeds from the issuance of a term loan, net of debt issuance costs | |||||
| Repayment of term loan | |||||
| Cost to acquire treasury shares | |||||
| Financing fees for line of credit | |||||
| Distribution paid on behalf of non-controlling interest | |||||
| Net cash provided by (used in) financing activities | |||||
| Net change in cash and cash equivalents | |||||
| Effect of exchange rate changes on cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of period | |||||
| Cash and cash equivalents at end of period | |||||
| Supplemental Cash Flow Elements | |||||
| Cash interest paid | |||||
| Lease liability related payments | |||||
| Income taxes paid | |||||
| Noncash investing and financing activities: | |||||
| Issuance of Class A common stock for payment of employee bonuses | |||||
| Issuance of Class A common stock for payment of accrued employee bonuses | |||||
| Treasury shares acquired for withholding taxes | |||||
| Earnout liability settled in stock | |||||
| Bonus liability settled in stock | |||||
| Deferred consideration settled in stock | |||||
| Issuance of Common Stock for settlement of deferred consideration | |||||
| Accrued dividends on preferred stock | |||||
| Issuance of Class A common stock for payment of accrued preferred stock dividends | |||||
| Issuance of Common Stock for payment of accrued preferred stock dividends | |||||
Loading...