|
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 loss | |||||
| Adjustments to reconcile net loss to net cash (used in) provided by operating activities: | |||||
| Income from discontinued operations, net of taxes | |||||
| Loss on disposal of discontinued operations, net of taxes | |||||
| Equity in net loss of limited liability investments | |||||
| Depreciation and amortization expense | |||||
| Stock-based compensation expense | |||||
| Net realized gains | |||||
| Net loss (gain) on equity investments | |||||
| Gain on change in fair value of limited liability investment, at fair value | |||||
| Net change in unrealized gain on private company investments | |||||
| Gain on change in fair value of real estate investments | |||||
| Net realized and unrealized investment gains | |||||
| Impairment of goodwill and intangible assets | |||||
| Loss on change in fair value of debt | |||||
| Loss on change in fair value of derivatives | |||||
| Loss on change in fair value of contingent consideration | |||||
| Deferred income taxes, adjusted for liabilities acquired | |||||
| Impairment losses on investments | |||||
| Amortization of fixed maturities premiums and discounts | |||||
| Gain on disposal of subsidiary | |||||
| Loss (gain) on extinguishment of debt | |||||
| Other non-cash items | |||||
| Changes in operating assets and liabilities: | |||||
| Service fee receivable, net, adjusted for assets acquired | |||||
| Other receivables, net, adjusted for Image Solutions assets acquired in 2024 | |||||
| Deferred contract costs | |||||
| Other assets, adjusted for assets acquired | |||||
| Deferred service fees | |||||
| Other, net, adjusted for liabilities acquired | |||||
| Cash (used in) provided by operating activities - continuing operations | |||||
| Cash provided by operating activities - discontinued operations | |||||
| Net cash (used in) provided by operating activities | |||||
| Investing activities: | |||||
| Proceeds from sales and maturities of fixed maturities | |||||
| Proceeds from sales of equity investments | |||||
| Purchases of fixed maturities | |||||
| Net proceeds from limited liability investments | |||||
| Net proceeds from limited liability investments, at fair value | |||||
| Net proceeds from sale of discontinued operations | |||||
| Acquisition of businesses, net of cash acquired | |||||
| Net purchases of property and equipment, adjusted for assets acquired | |||||
| Other, net | |||||
| Proceeds from sale of real estate investments | |||||
| Net proceeds from other investments and short-term investments | |||||
| Net proceeds from disposal of subsidiary | |||||
| Cash used in investing activities - continuing operations | |||||
| Cash used in investing activities - discontinued operations | |||||
| Net cash used in investing activities | |||||
| Financing activities: | |||||
| Proceeds from exercise of warrants | |||||
| Cash paid for repurchase of warrants | |||||
| Proceeds from issuance of preferred stock | |||||
| Cash paid for repurchase of common stock | |||||
| Cash paid to acquire noncontrolling interest | |||||
| Distributions to noncontrolling interest holders | |||||
| Payment of preferred stock dividends | |||||
| Payment of contingent consideration from acquisition | |||||
| Taxes paid related to net share settlements of restricted stock awards | |||||
| Principal proceeds from debt, net of debt issuance costs of $389 in 2025 and $287 in 2024 | |||||
| Principal payments on bank loans | |||||
| Purchase of subordinated debt | |||||
| Payment of debt issuance costs | |||||
| Debt, Excluding Bank Loans | |||||
| Total payment of debt issuance costs | |||||
| Principal payments on notes payable | |||||
| Principal payments on debt | |||||
| Cash provided by financing activities - continuing operations | |||||
| Cash used in financing activities - discontinued operations | |||||
| Net cash provided by financing activities | |||||
| Net increase (decrease) in cash and cash equivalents and restricted cash from continuing operations | |||||
| Cash and cash equivalents and restricted cash at beginning of period | |||||
| Less: cash and cash equivalents and restricted cash of discontinued operations | |||||
| Cash and cash equivalents and restricted cash of continuing operations at beginning of period | |||||
| Cash and cash equivalents and restricted cash of continuing operations at end of period | |||||
| Supplemental disclosures of cash flows information: | |||||
| Interest | |||||
| Income taxes - state and local | |||||
| Non-cash investing and financing activities from continuing operations: | |||||
| Conversion of redeemable Class A preferred stock to common stock | |||||
| Accrued dividends on Class A preferred stock issued | |||||
| Contingent consideration for acquisition of businesses | |||||
| Seller phantom equity awards issued for acquisition of businesses | |||||
| Notes payable issued for acquisition of businesses | |||||
| Notes payable extinguished in exchange for common stock | |||||
| Common stock issued in exchange for notes payable | |||||
| Dividends payable | |||||
| Reconciliation of cash and cash equivalents and restricted cash to the consolidated balance sheets: | |||||
| Cash and cash equivalents | |||||
| Restricted cash | |||||
Loading...