|
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 flows from operating activities | |||||
| Net Income Loss | |||||
| Adjustments to reconcile net loss to cash used in operating activities: | |||||
| Stock-based compensation | |||||
| Depreciation and amortization | |||||
| Loss from change in fair value of warrant liability | |||||
| Gain from sale of property and equipment | |||||
| Amortization of debt discount and issue costs | |||||
| Provision for litigation settlement | |||||
| Paid-in-kind non-cash interest | |||||
| Provision for obsolete and slow-moving inventory | |||||
| (Income) loss from unconsolidated subsidiary | |||||
| Gain from disposal of investment in unconsolidated subsidiary | |||||
| Gain on sale of Atlas | |||||
| Loss on extinguishment of debt | |||||
| Warranties issued and remediation added | |||||
| Warranty recoverable from manufacturer | |||||
| Credit losses and bad debt expense (credit) | |||||
| Credit loss provisions | |||||
| Deferred income taxes | |||||
| Lease expense and other | |||||
| Lease expense | |||||
| Impact on cash from changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid and other current assets | |||||
| Other assets | |||||
| Accounts payable | |||||
| Accruals and other current liabilities | |||||
| Deferred revenue | |||||
| Other non-current liabilities | |||||
| Lease payments and other, net | |||||
| Net cash used in operations | |||||
| Cash flows from investing activities: | |||||
| Purchases of property and equipment | |||||
| Proceeds from sale of Atlas software platform | |||||
| Proceeds from sale of property and equipment | |||||
| Equity method investment in Alpha Steel | |||||
| Acquisitions, net of cash acquired | |||||
| Proceeds from disposal of investment in unconsolidated subsidiary | |||||
| Net cash provided by investing activities | |||||
| Cash flows from financing activities: | |||||
| Repayments of borrowings | |||||
| Repurchase and retirement of common stock held by related parties | |||||
| Proceeds from borrowings | |||||
| Sale of common stock | |||||
| Stock Offering costs paid | |||||
| Proceeds from stock issuance | |||||
| Financing costs paid | |||||
| Proceeds from stock option exercises | |||||
| Net cash provided by financing activities | |||||
| Effect of exchange rate changes on cash and cash equivalents | |||||
| Increase (decrease) in 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: | |||||
| Purchases of property and equipment included in ending accounts payable and accruals | |||||
| Stock issued for accrued legal settlement | |||||
| Fair value of common stock issued upon warrant exercise | |||||
| Alpha Steel purchase price included in short-term debt | |||||
| Right-of-use asset and lease liability recognition for new leases | |||||
| Paid-in-kind non-cash interest added to Senior Notes principal | |||||
| Paid-in-kind non-cash interest added to term loan principal | |||||
| Cash paid during the period for interest | |||||
| Cash paid during the period for related party interest | |||||
| Cash paid during the period for taxes, net of refunds | |||||
Loading...