|
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 operating activities: | |||||
| Inventory step-up charges | |||||
| Depreciation and amortization | |||||
| Amortization of debt discount and issuance costs | |||||
| Inventory step-up amortization | |||||
| Stock-based compensation | |||||
| Deferred income taxes, net | |||||
| Change in fair value of contingent consideration | |||||
| Total change in fair value of contingent consideration | |||||
| Non-cash interest income | |||||
| Loss on extinguishment of debt | |||||
| Loss on fixed asset abandonment | |||||
| Net unrealized foreign exchange gain | |||||
| Operating lease right of use asset amortization | |||||
| Other adjustments and non-cash items | |||||
| Changes in operating assets and liabilities, excluding impact of acquisitions: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Other noncurrent assets | |||||
| Other assets | |||||
| Accounts payable | |||||
| Accrued liabilities | |||||
| Operating lease liabilities | |||||
| Noncurrent liabilities | |||||
| Total cash provided by operating activities | |||||
| Cash flows for investing activities | |||||
| Purchase of marketable securities held to maturity | |||||
| Acquisitions, net of cash acquired | |||||
| Purchases of marketable securities | |||||
| Maturities of marketable securities | |||||
| Additions to capitalized software costs | |||||
| Purchases of property, plant and equipment | |||||
| Sale of property, plant and equipment | |||||
| Purchase of intellectual property | |||||
| Other investing activities | |||||
| Total cash used in investing activities | |||||
| Cash flows (for) from financing activities | |||||
| Repurchase of common stock | |||||
| Proceeds from issuance of 2023 Notes | |||||
| Proceeds from exercise of stock options | |||||
| Payment of debt issuance costs | |||||
| Payment of tax withholding obligation on vesting of restricted stock | |||||
| Repayment of 2019 Notes | |||||
| Payment of earnout consideration | |||||
| Other financing activities | |||||
| Total cash (used in) provided by financing activities | |||||
| Effect of exchange rate changes on cash and cash equivalents | |||||
| Net (decrease) increase in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of period | |||||
| Cash and cash equivalents, end of period | |||||
| Supplemental disclosure of cash flow information: | |||||
| Income taxes paid | |||||
| Interest paid | |||||
| Supplemental disclosure of non-cash investing and financing activities: | |||||
| Assets acquired under operating leases | |||||
| Fair value of shares of common stock issued for acquisitions | |||||
| Total fair value of shares of common stock issued for acquisitions | |||||
| Fair value of shares of common stock issued for contingent consideration earnouts | |||||
| Acquisition date fair value of contingent consideration earnouts | |||||
| Acquisition of intangible assets and issuance of financing liability | |||||
| Issuance of 2023 Notes in exchange of 2019 Notes | |||||
| Extinguished 2019 Notes | |||||
Loading...