|
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) | |||||
| Adjustments to reconcile to net cash used in operating activities: | |||||
| Depreciation and amortization | |||||
| Amortization of debt issuance costs | |||||
| Extinguishment of debt | |||||
| Stock-based compensation | |||||
| Compensation expense related to employee share purchases | |||||
| Deferred income taxes | |||||
| Change in fair value of earnout liabilities | |||||
| (Gain) loss on sale of rental equipment | |||||
| (Gain) loss on sale of property, plant and equipment | |||||
| Charge for step-up of acquired inventory | |||||
| Net realizable value adjustment and write-offs for obsolete and excess inventory | |||||
| Bad debt expense | |||||
| Changes in operating assets and liabilities, net of acquisitions: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable | |||||
| Accrued expenses and other current liabilities | |||||
| Other changes in operating assets and liabilities | |||||
| Net cash provided by (used in) operating activities | |||||
| Investing activities | |||||
| Purchases of property, plant and equipment | |||||
| Proceeds from sale of property, plant and equipment | |||||
| Business acquisitions, net of cash acquired | |||||
| Asset acquisitions | |||||
| Purchases of rental equipment | |||||
| Proceeds from sale of rental equipment | |||||
| Other | |||||
| Net cash provided by (used in) investing activities | |||||
| Financing activities | |||||
| Proceeds from revolving lines of credit | |||||
| Payments on revolving lines of credit | |||||
| Proceeds from term loans | |||||
| Payments on term loans | |||||
| Deferred financing costs | |||||
| Proceeds from rights offering, net of offering costs of $1,531 | |||||
| Repurchase of common stock | |||||
| Shares repurchased held in treasury | |||||
| Proceeds from employees for share purchases | |||||
| Stock option exercises | |||||
| Payment of financing lease principal | |||||
| Payment of earnout | |||||
| Payment on seller's note | |||||
| Net cash provided by (used in) financing activities | |||||
| Effect of exchange rate changes on cash and cash equivalents | |||||
| Increase (decrease) 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 | |||||
| Supplemental disclosure of cash flow information | |||||
| Net cash paid for income taxes | |||||
| Net cash paid for interest | |||||
| Net cash paid for interest on supply chain financing | |||||
| Non-cash activities: | |||||
| Fair value of common stock exchanged for reverse acquisition | |||||
| Settlement of related party obligations | |||||
| Additions of property, plant and equipment included in accounts payable | |||||
| Right of use assets obtained in exchange for finance lease liabilities | |||||
| Right of use assets obtained in exchange for operating lease liabilities | |||||
| Seller's note issued as purchase consideration | |||||
| Cash and cash equivalents | |||||
| Restricted cash | |||||
Loading...