|
FY2025
12 months to Jan 31, 2026
|
FY2024
12 months to Jan 31, 2025
|
FY2023
12 months to Jan 31, 2024
|
FY2022
12 months to Jan 31, 2023
|
FY2021
12 months to Jan 31, 2022
|
|
|---|---|---|---|---|---|
| OPERATING ACTIVITIES | |||||
| Net income (loss) | |||||
| Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: | |||||
| Rental product depreciation and write-offs | |||||
| Write-off of rental product sold | |||||
| Other depreciation and amortization | |||||
| Loss from write-off of fixed and intangible assets and lease termination | |||||
| Loss on asset impairment related to restructuring | |||||
| Proceeds from rental product sold | |||||
| (Gain) / loss from liquidation of rental product | |||||
| Gain on Debt Restructuring | |||||
| Accrual of paid-in-kind interest | |||||
| Settlement of paid-in-kind interest | |||||
| Amortization of debt (premium) discount | |||||
| Loss on debt extinguishment | |||||
| Share-based compensation expense | |||||
| Remeasurement of warrant liability | |||||
| Changes in operating assets and liabilities: | |||||
| Prepaid expenses and other current assets | |||||
| Operating lease right-of-use assets | |||||
| Other assets | |||||
| Accounts payable, accrued expenses and other current liabilities | |||||
| Deferred revenue and customer credit liabilities | |||||
| Operating lease liabilities | |||||
| Other liabilities | |||||
| Net cash (used in) provided by operating activities | |||||
| INVESTING ACTIVITIES | |||||
| Purchases of rental product | |||||
| Proceeds from liquidation of rental product | |||||
| Proceeds from sale of rental product | |||||
| Purchases of fixed and intangible assets | |||||
| Net cash (used in) provided by investing activities | |||||
| FINANCING ACTIVITIES | |||||
| Proceeds from issuance of common stock upon IPO, net of offering costs | |||||
| Proceeds from issuance of redeemable preferred stock | |||||
| Proceeds from exercise of stock options under stock incentive plan | |||||
| Principal repayments on long-term debt | |||||
| Debt extinguishment costs | |||||
| Proceeds from issuance of common stock | |||||
| Proceeds from long-term debt | |||||
| Debt restructuring costs paid | |||||
| Deferred financing costs paid | |||||
| Deferred equity issuance costs paid | |||||
| Proceeds from short-term financing agreements | |||||
| Other financing payments | |||||
| Net cash (used in) provided by financing activities | |||||
| Net (decrease) 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 at end of period | |||||
| Cash and cash equivalents | |||||
| Restricted cash, current | |||||
| Restricted cash, noncurrent | |||||
| Supplemental Cash Flow Information: | |||||
| Cash payments (receipts) for: | |||||
| Interest paid on loans | |||||
| Interest paid on financing leases | |||||
| Fixed operating lease payments, net | |||||
| Fixed assets and intangibles received in the prior period | |||||
| Rental product received in the prior period | |||||
| Non-cash financing and investing activities: | |||||
| Financing lease right-of-use asset amortization | |||||
| ROU assets obtained in exchange for lease liabilities | |||||
| Adjustments to ROU assets or lease liabilities due to modification or other reassessment events to operating and finance leases | |||||
| Purchases of fixed assets and intangibles not yet settled | |||||
| Purchases of rental product not yet settled | |||||
| Change in common stock related to debt restructuring | |||||
| Reconciliation of loss on asset impairment: | |||||
| Accrued expense related to the loss on asset impairment | |||||
Loading...