|
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 operating activities | |||||
| Depreciation and amortization | |||||
| Non-cash interest income | |||||
| Change in fair value of derivatives | |||||
| Change in fair value of warrant liability | |||||
| Change in fair value of trading securities | |||||
| Realized loss on available-for-sale securities | |||||
| Change in unrealized (income) loss on marketable securities | |||||
| Loss on disposal of fixed assets | |||||
| Impairment of goodwill | |||||
| Impairment loss on intangible assets | |||||
| Impairment loss on internally developed software | |||||
| Impairment loss on long-lived assets | |||||
| Loss on extinguishment of debt | |||||
| Loss on disposal of fixed assets and impairment of capitalized software | |||||
| Provision for expected credit losses, net of recoveries | |||||
| Provision for credit losses on contract assets | |||||
| Stock-based compensation expense | |||||
| Changes in assets and liabilities (excluding effects of acquisitions) | |||||
| Accounts receivable | |||||
| Inventories, net | |||||
| Prepaid expenses and other current assets | |||||
| Other non-current assets | |||||
| Accounts payable | |||||
| Accrued expenses | |||||
| Other current liabilities | |||||
| Other non-current liabilities | |||||
| Deferred revenue | |||||
| Net cash used in operating activities | |||||
| Investing activities | |||||
| Purchase of available-for-sale securities | |||||
| Proceeds from sales and maturities of available-for-sale securities | |||||
| Business acquisitions, net of cash acquired | |||||
| Purchases of trading securities | |||||
| Purchase of property and equipment | |||||
| Proceeds from sale of fixed assets | |||||
| Capitalized internally-developed software | |||||
| Purchase of intangible assets | |||||
| Net cash provided by investing activities | |||||
| Financing activities | |||||
| Proceeds from Business Combination and private offering, net of issuance costs | |||||
| Repayment of term loan | |||||
| Proceeds from issuance of common stock | |||||
| Payments for tax withholding on net settlement of equity awards | |||||
| Proceeds from revolving credit facility | |||||
| Repayment of revolving credit facility | |||||
| Repayment of unsecured promissory notes | |||||
| Net cash used in financing activities | |||||
| Effect of exchange rates on cash | |||||
| Net change in cash and cash equivalents | |||||
| Cash and cash equivalents | |||||
| Beginning of year | |||||
| End of year | |||||
| Supplemental disclosure of cash flow information | |||||
| Cash paid during the year for: | |||||
| Interest | |||||
| Income taxes | |||||
| Supplemental disclosure of non-cash investing and financing activities | |||||
| Capitalization of stock-based compensation to internally-developed software | |||||
| Net assets acquired as part of business acquisitions | |||||
| Debt assumed/issued as part of business acquisitions | |||||
| Common stock issued for HDW Acquisition | |||||
| Accrued fixed assets | |||||
| Private placement warrants received as part of business combination | |||||
| Prepaid expense received as part of business combination | |||||
Loading...