|
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 | |||||
| Adjustments to reconcile net income to cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Loss on asset disposals, abandonments and write-downs | |||||
| Provision for expected credit losses | |||||
| Deferred income taxes | |||||
| Stock-based compensation expense | |||||
| Amortization of deferred financing costs | |||||
| Amortization of deferred financing costs and interest rate caps | |||||
| Accretion of debt discount | |||||
| Change in fair value of earnout liability | |||||
| Change in fair value of convertible note and gain on sale of equity investment | |||||
| Loss on extinguishment of debt | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Contract assets | |||||
| Accounts payable | |||||
| Accrued liabilities | |||||
| Deferred revenue | |||||
| Accrued interest | |||||
| Other non-current assets and liabilities | |||||
| Net cash provided by operating activities | |||||
| Investing activities: | |||||
| Proceeds from sale of property and equipment | |||||
| Purchases of property and equipment | |||||
| Acquisition of intangible assets—capitalized software | |||||
| Acquisition of Satcom Direct, net of cash acquired | |||||
| Proceeds from FCC Reimbursement Program for property, equipment and intangibles | |||||
| Proceeds from interest rate caps | |||||
| Redemptions of short-term investments | |||||
| Purchases of short-term investments | |||||
| Purchases of convertible note and equity investment | |||||
| Proceeds from sale of equity investment | |||||
| Net cash (used in) provided by investing activities | |||||
| Financing activities: | |||||
| Redemption of senior secured notes | |||||
| Proceeds from term loan, net of discount | |||||
| Payment of debt issuance costs | |||||
| Payments on term loan | |||||
| Payments on finance leases | |||||
| Stock-based compensation activity | |||||
| Net cash used in financing activities | |||||
| Net cash used in operating activities | |||||
| Net cash used in investing activities | |||||
| Net cash used in financing activities | |||||
| Net cash used in discontinued operations | |||||
| Net cash provided by (used in) financing activities | |||||
| Effect of foreign exchange rate changes on cash | |||||
| 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 | |||||
| Less: current restricted cash | |||||
| Less: non-current restricted cash | |||||
| Cash and cash equivalents at end of period | |||||
| Supplemental Cash Flow Information: | |||||
| Cash paid for interest | |||||
| Cash paid for taxes, net | |||||
| Non-cash investing activities: | |||||
| Fair value of shares issued in acquisition of Satcom Direct | |||||
| Purchases of property and equipment in current liabilities | |||||
Loading...