|
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
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
| Net income | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Non-cash lease expense | |||||
| Loss on disposal of property and equipment | |||||
| Gain on Bang Transaction | |||||
| Bang Energy | |||||
| Total gain on Bang Transaction | |||||
| Loss on impairment of intangibles | |||||
| Impairment of goodwill and other intangibles | |||||
| Impairment of property and equipment | |||||
| Stock-based compensation | |||||
| Deferred income taxes | |||||
| Effect on cash of changes in operating assets and liabilities net of acquisition: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses and other assets | |||||
| Prepaid income taxes | |||||
| Accounts payable | |||||
| Accrued liabilities | |||||
| Accrued promotional allowances | |||||
| Accrued compensation | |||||
| Income taxes payable | |||||
| Other liabilities | |||||
| Deferred revenue | |||||
| Net cash provided by operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Sales of available-for-sale investments | |||||
| Purchases of available-for-sale investments | |||||
| Acquisition of Bang Energy | |||||
| Bang Energy | |||||
| Total acquisition of Bang Energy | |||||
| Purchases of property and equipment | |||||
| Proceeds from sale of property and equipment | |||||
| Additions to intangibles | |||||
| Decrease (increase) in other assets | |||||
| Net cash (used in) provided by investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Payments on short-term debt | |||||
| Borrowings on credit facilities | |||||
| Payments on credit facilities | |||||
| Payments for debt issuance costs | |||||
| Issuance of common stock | |||||
| Purchases of common stock held in treasury | |||||
| Net cash used in financing activities | |||||
| Effect of exchange rate changes on cash and cash equivalents | |||||
| NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | |||||
| CASH AND CASH EQUIVALENTS, beginning of year | |||||
| CASH AND CASH EQUIVALENTS, end of year | |||||
| SUPPLEMENTAL INFORMATION: | |||||
| Cash paid during the year for: | |||||
| Interest | |||||
| Income taxes | |||||
Loading...