|
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 flow from operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to cash (used in) provided by operations: | |||||
| Depreciation and amortization | |||||
| Deferred income tax expense (benefit) | |||||
| Non-cash stock-based compensation expense | |||||
| Non-cash interest expense (benefit) | |||||
| Goodwill impairment charges | |||||
| Lower of cost or market inventory valuation adjustment | |||||
| Other adjustments | |||||
| Net change in working capital* | |||||
| Change in Tax Receivable Agreement | |||||
| Change in long-term assets and liabilities | |||||
| Net cash (used in) provided by operating activities | |||||
| Cash flow from investing activities: | |||||
| Capital expenditures | |||||
| Proceeds from the sale of fixed assets | |||||
| Net cash used in investing activities | |||||
| Cash flow from financing activities: | |||||
| Proceeds from term loan | |||||
| Proceeds from Issuance of Senior Long-Term Debt | |||||
| Principal payments on long-term debt | |||||
| Debt issuance and modification costs | |||||
| Interest rate swap settlements | |||||
| Repurchase of common stock | |||||
| Payments for taxes related to net share settlement of equity awards | |||||
| Proceeds from exercise of stock options | |||||
| Dividends paid | |||||
| Dividends paid to related party | |||||
| Principal payments under finance lease obligations | |||||
| Net cash (used in) provided by 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 disclosures of cash flow information: | |||||
| Interest | |||||
| Income taxes | |||||
| Change in capital expenditures in accounts payable | |||||
| Exchange Existing 9.875% Notes | |||||
| Exchange Existing 4.625% Notes | |||||
| New 9.875% Notes | |||||
| New 4.625% Notes | |||||
| Net change in working capital due to the following components: | |||||
| Decrease (increase) in current assets: | |||||
| Accounts and notes receivable, net | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Income taxes payable | |||||
| Accounts payable and accruals | |||||
| Interest payable | |||||
Loading...