|
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 | |||||
| Net income (loss) | |||||
| Adjustment to reconcile net income (loss) to net cash from operating activities: | |||||
| Depreciation and amortization | |||||
| Impairment of assets | |||||
| Impairment of goodwill | |||||
| Derecognition of goodwill | |||||
| Loss on warrant liability | |||||
| Stock-based compensation expense | |||||
| Changes to deferred taxes | |||||
| Debt accretion expense | |||||
| Loss on lease termination | |||||
| Non-cash lease expense | |||||
| Changes in operating assets and liabilities: | |||||
| (Increase)/Decrease in Accounts receivable | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| Total (Increase)/Decrease in Accounts receivable | |||||
| Accounts receivable - related party | |||||
| (Increase)/Decrease in Inventories | |||||
| (Increase)/Decrease in Prepaid expenses and other current assets | |||||
| Accounts payable | |||||
| Accounts payable - related party | |||||
| (Increase)/Decrease in Operating right-of-use assets | |||||
| Increase/(Decrease) in Accounts payable | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| Increase/(Decrease) in Operating lease liabilities | |||||
| Increase/(Decrease) in Accrued arbitration expenses | |||||
| Increase/(Decrease) in Accrued income tax expense | |||||
| Increase/(Decrease) in Accrued expenses and other current liabilities | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Acquisitions of property and equipment | |||||
| Purchase of restricted short-term investment | |||||
| Cash related to sale of business | |||||
| Proceeds from restricted short-term investment | |||||
| Payments for acquisitions of businesses, net of cash acquired | |||||
| Cash related to asset acquisition | |||||
| Cash related to deconsolidation of Real Estate Entities | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from lines of credit | |||||
| Proceeds from notes payable | |||||
| Proceeds from convertible notes | |||||
| Repayments of lines of credit | |||||
| Repayments of notes payable | |||||
| Repayments of finance leases | |||||
| Proceeds from common stock issuance, net issuance costs | |||||
| Proceeds from exercise of warrants | |||||
| Cash related to stock repurchases and retirements | |||||
| Members' contributions | |||||
| Members' distributions | |||||
| Net cash provided by (used in) financing activities | |||||
| Net change in cash and cash equivalents | |||||
| Cash and cash equivalents - beginning of the year | |||||
| Cash and cash equivalents - end of the year | |||||
| Cash and cash equivalents - beginning of the period | |||||
| Restricted cash - beginning of period | |||||
| Cash and cash equivalents and restricted cash - beginning of period | |||||
| Cash and cash equivalents - end of period | |||||
| Restricted cash - end of period | |||||
| Cash and cash equivalents and restricted cash - end of period | |||||
| Interest | |||||
Loading...