|
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
|
FY2020
12 months to Jan 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash flows from operating activities | |||||
| Deferred income taxes | |||||
| Depreciation and amortization | |||||
| Impairment and other charges | |||||
| Non-cash compensation | |||||
| Amortization of deferred financing fees | |||||
| Provision for inventory reserve | |||||
| Change in allowance for doubtful accounts | |||||
| Gain on disposal of property, equipment and other | |||||
| Bargain purchase gain | |||||
| Non-cash interest expense | |||||
| Loss on debt extinguishment | |||||
| Other | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses and other current and non-current assets | |||||
| Accounts payable | |||||
| Other current and non-current liabilities | |||||
| Net cash flows provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchases of property and equipment | |||||
| Proceeds from sale of property and equipment and other | |||||
| Cash from acquisition | |||||
| Net cash flows used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Borrowings on ABL Facility | |||||
| Proceeds from stock issuance, net of costs | |||||
| Borrowings under 2028 ABL Facility | |||||
| Repayments on ABL facility | |||||
| Asset-Based Revolving Credit Facility | |||||
| Prior ABL Facility | |||||
| Proceeds from issuance of 2030 Senior Notes and warrants | |||||
| Repayments of senior notes | |||||
| 2025 Senior Notes | |||||
| 2030 Senior Notes | |||||
| Payments on finance lease obligations | |||||
| Payments of debt issuance costs | |||||
| Proceeds from note payable | |||||
| Change in financed payables | |||||
| Other | |||||
| Net cash flows used in financing activities | |||||
| Net change in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of period | |||||
| Cash and cash equivalents, end of period | |||||
| Supplemental disclosures of cash flow information: | |||||
| Income taxes paid, net of refunds | |||||
| Cash paid during period for interest | |||||
| Supplemental schedule of non-cash activities: | |||||
| Change in deposits on capital expenditures | |||||
| Accrued capital expenditures | |||||
| Acquisition of Greene's Energy Group, LLC | |||||
| Issuance of KLX stock for Acquisition of Greene's Energy Group, LLC | |||||
| Non-cash interest expense (paid in kind) | |||||
| Debt-for-equity exchanges | |||||
Loading...