|
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 (loss) | |||||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||
| Gain and transaction costs recognized on sale of business and investment | |||||
| Depreciation and amortization of assets | |||||
| Stock-based compensation, ESPP, and incentive units compensation | |||||
| Amortization of debt issuance costs and discounts | |||||
| Debt extinguishment and modification costs | |||||
| Deferred income tax benefit | |||||
| Change in deferred consideration liability | |||||
| PIK interest (paid) | |||||
| Other non-cash items, net | |||||
| Bargain purchase gain | |||||
| Change in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Prepaid expenses and other current assets | |||||
| Income taxes receivable | |||||
| Notes receivable | |||||
| Accounts payable and accrued expenses | |||||
| Accrued residuals commissions | |||||
| Customer deposits and advance payments | |||||
| Other assets and liabilities, net | |||||
| Other assets, net | |||||
| Other liabilities, net | |||||
| Total other assets and liabilities, net | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Acquisitions of businesses, net of cash acquired | |||||
| Proceeds from sale of business and investment | |||||
| Additions to property, equipment and software | |||||
| Notes receivable, net (see Note 5) | |||||
| Acquisition of assets | |||||
| Other investing activities | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Debt issuance and modification costs paid | |||||
| Repayments of long-term debt | |||||
| Borrowings under revolving credit facility | |||||
| Repayments of borrowings under revolving credit facility | |||||
| Proceeds from the issuance of redeemable senior preferred stock, net of discount | |||||
| Redeemable senior preferred stock issuance fees and costs | |||||
| Redemption of senior preferred stock | |||||
| Redemption of accumulated dividend on redeemable preferred stock | |||||
| Redemption of redeemable non-controlling interest in subsidiary | |||||
| Shares withheld for taxes | |||||
| Dividends paid to redeemable senior preferred stockholders | |||||
| Profit distributions to redeemable NCIs of subsidiaries | |||||
| Proceeds from the exercise of stock options | |||||
| Settlement obligations, net | |||||
| Payment of contingent/deferred consideration | |||||
| Net cash provided by financing activities | |||||
| Net increase in cash and cash equivalents, and restricted cash | |||||
| Cash and cash equivalents, and restricted cash at beginning of period | |||||
| Cash and cash equivalents, and restricted cash equivalents at end of period | |||||
| Supplemental cash flow information: | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes, net of refunds | |||||
| Non-cash investing and financing activities: | |||||
| Addition of contingent/deferred consideration liabilities | |||||
| Deferred consideration accrual | |||||
| Net non-cash change in lease liability | |||||
| Measurement period adjustment to purchase price | |||||
| Notes receivable from sellers used as partial consideration for acquisitions | |||||
| Acquisition of intangible asset | |||||
| Cash portion of dividend payable and ticking fee for redeemable senior preferred stock | |||||
| Issuance of NCI | |||||
| Issuance of Common Stock in asset acquisition | |||||
| Liability incurred in asset acquisition | |||||
| Adjustment to value of profit interest unit | |||||
| Forfeiture of liability-classified award | |||||
| Change in ESPP liability | |||||
| Reconciliation of cash and cash equivalents, and restricted cash: | |||||
| Cash and cash equivalents | |||||
| Restricted cash | |||||
| Cash and cash equivalents included in settlement assets (restricted in nature, see Note 4) | |||||
Loading...