|
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 loss | |||||
| Adjustments: | |||||
| Depreciation and amortization | |||||
| Amortization of loan costs | |||||
| Stock-based compensation expense | |||||
| Change in fair value of warrant liabilities | |||||
| Change in fair value of contingent consideration | |||||
| Asset impairments and write-downs | |||||
| Deferred income tax benefit | |||||
| Other | |||||
| Changes in operating assets and liabilities | |||||
| Receivables, net | |||||
| Prepaid expenses and other current assets | |||||
| Income tax receivable | |||||
| Accounts payable & accrued liabilities | |||||
| Other | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Payment for business combination | |||||
| Purchase of property and equipment | |||||
| Additions to internal-use software | |||||
| Purchase of intangible assets | |||||
| Additions to notes receivable and other investments | |||||
| Advance payment related to license agreements | |||||
| Other | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from stock option exercises | |||||
| Repurchases of treasury stock | |||||
| Payment for tender offer of warrants | |||||
| Payments for minimum guarantee obligations | |||||
| Payments for tax withholding of stock-based compensation | |||||
| Other | |||||
| Net cash used in financing activities | |||||
| Foreign currency translation | |||||
| Net change in cash, cash equivalents, and restricted cash | |||||
| Cash, cash equivalents, and restricted cash at beginning of period | |||||
| Cash, cash equivalents, and restricted cash at end of period | |||||
| Supplemental cash flow disclosures: | |||||
| Interest paid | |||||
| Income taxes paid, net of (refunds) | |||||
| Non-cash investing and financing activities: | |||||
| Capitalization of stock-based compensation | |||||
| Additions to intangible assets related to licensing agreements | |||||
| Lease modification | |||||
| Increase in property and equipment included in accounts payable and other long-term liabilities | |||||
| Exchange of notes receivable as consideration related to the WonderBlocks Acquisition | |||||
| Lease modifications | |||||
| Right-of-use assets acquired under operating leases | |||||
| Contingent and deferred consideration related to business combination | |||||
| Reduction of notes receivable in exchange for internal-use software | |||||
| Settlement of MGM Profit Share liability through the issuance of shares of Class A common stock |
Loading...