|
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
|
|
|---|---|---|---|---|
| Cash Flows Used In Operating Activities: | ||||
| Net loss | ||||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||
| Amortization of deferred financing cost and debt discount (premium), net | ||||
| Amortization of intangible assets | ||||
| Reduction in carrying amount of right-of-use assets | ||||
| Depreciation and amortization of property, equipment and software | ||||
| Stock-based compensation | ||||
| Deferred income taxes | ||||
| Bad debt expense | ||||
| Derecognition of tax receivable agreement liability | ||||
| Revaluation of tax receivable agreement liability | ||||
| Loss on debt extinguishment | ||||
| Loss on Exit Fee | ||||
| Loss on settlement of accounts payable | ||||
| Interest paid in kind | ||||
| Commitment shares and expenses for Equity Reserve Facility | ||||
| Provision for credit losses/bad debt expense | ||||
| Changes in operating assets and liabilities: | ||||
| Accounts receivable | ||||
| Prepaid expenses and other assets | ||||
| Accounts payable | ||||
| Accrued liabilities and TRA payable | ||||
| Income taxes payable | ||||
| Deferred revenues | ||||
| Operating lease liability | ||||
| Net cash used in operating activities | ||||
| Cash Flows Used In Investing Activities: | ||||
| Cash paid for capitalized software and property and equipment | ||||
| Net cash used in investing activities | ||||
| Cash Flows Provided by Financing Activities: | ||||
| Proceeds from note payable | ||||
| Payments on term loan | ||||
| Proceeds from line of credit | ||||
| Payments on line of credit | ||||
| Payment of expenses for Equity Reserve Facility | ||||
| Payment of deferred financing cost | ||||
| Proceeds from issuance of Class A Common Stock | ||||
| Acquisition and redemption of warrants, including expenses | ||||
| Payments on financed insurance premiums | ||||
| Payment of tax related to shares withheld upon vesting | ||||
| Proceeds from options exercised | ||||
| Proceeds from warrants exercised | ||||
| Distributions to holders of LLC Units | ||||
| Net cash provided by financing activities | ||||
| Net decrease in cash and cash equivalents | ||||
| Cash and cash equivalents, beginning of the period | ||||
| Cash and cash equivalents, end of the period | ||||
| Supplemental Disclosure of Cash Flow Information: | ||||
| Cash paid for taxes | ||||
| Cash paid for interest | ||||
| Non-cash Activities: | ||||
| Conversion of term loan into preferred stock net of premium | ||||
| Accrued term loan amendment closing fees | ||||
| Settlement of accounts payable through issuance of common stock | ||||
| Financed insurance premiums | ||||
| Outside basis difference in partnership | ||||
| Tax receivable agreement payable to Direct Digital Management, LLC | ||||
| Tax benefit on tax receivable agreement | ||||
| Prepaid distributions to holders of LLC Units included in related party receivable | ||||
| Non-cash funding of debt issuance costs | ||||
| Accrued dividend | ||||
| Funding of interest reserve through debt | ||||
| Accrued term loan exit fee | ||||
| Common stock issued for subscription receivable | ||||
| Issuance of stock in lieu of cash bonus, net of tax withholdings | ||||
Loading...