|
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 net income (loss) to net cash from operating activities: | |||||
| Depreciation | |||||
| Amortization of intangible assets | |||||
| Impairment of indefinite-lived intangible assets | |||||
| Impairment of goodwill | |||||
| Amortization of deferred loan costs | |||||
| Amortization of right of use assets | |||||
| Gain on termination of leases | |||||
| Fair value adjustments to warrant liability | |||||
| Fair value adjustments to earn-out liability | |||||
| Fair value adjustments to interest rate collar | |||||
| Equity compensation | |||||
| Change in deferred taxes | |||||
| Loss on sale of assets | |||||
| Loss (gain) on early extinguishment of long-term debt | |||||
| Loss (gain) on disposal of property, plant and equipment | |||||
| Provision for inventory reserves | |||||
| Provision for credit losses | |||||
| Change in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaids and other current assets | |||||
| Accounts payable | |||||
| Accrued interest | |||||
| Accrued and other liabilities | |||||
| Net cash provided by operating activities | |||||
| INVESTING ACTIVITIES: | |||||
| Capital expenditures | |||||
| Acquisition of license agreement | |||||
| Proceeds from the disposal of fixed assets | |||||
| Proceeds from sale of business | |||||
| Cash paid for acquisitions, net | |||||
| Net cash (used in) provided by investing activities | |||||
| FINANCING ACTIVITIES: | |||||
| Proceeds from issuance of long-term debt | |||||
| Principal payments on long-term debt | |||||
| Payment of acquisition contingent consideration | |||||
| Proceeds from Business Combination and PIPE financing, net of issuance costs paid | |||||
| Deferred financing fees | |||||
| Payments from stock-based award activities | |||||
| Proceeds from issuance of common stock in connection with the exercise of Warrants | |||||
| Borrowings under revolving credit facility | |||||
| Repayment of borrowings under revolving credit facility | |||||
| Net cash used in financing activities | |||||
| Beginning of period | |||||
| End of period | |||||
| Effect of foreign currency rate fluctuations on cash | |||||
| Net change in cash and cash equivalents | |||||
| Cash and cash equivalents: | |||||
| Beginning of period | |||||
| End of period | |||||
| Supplemental disclosures of cash flow information: | |||||
| Cash paid for interest | |||||
| Income Taxes Paid, Net | |||||
| Noncash investing and financing activities: | |||||
| Property and equipment additions included in accounts payable | |||||
| Property, Plant and Equipment | |||||
| Indefinite-Lived Intangible Assets | |||||
| Total property and equipment additions included in accounts payable | |||||
| Vested Earn-Out Shares issued to Empower Sponsor Holdings LLC | |||||
| Assumption of warrant liability | |||||
| Assumption of earn-out liability | |||||
Loading...