|
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 to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation and amortization | |||||
| Stock-based compensation expense | |||||
| Loss (gain) on disposal of assets | |||||
| Loss on extinguishment of long-term debt | |||||
| Amortization of debt issuance costs and discount | |||||
| Noncash lease expense | |||||
| Noncash income associated with liability-classified warrants | |||||
| Change in the fair value of contingent consideration | |||||
| Accretion of marketable securities purchased at a discount | |||||
| Deferred income taxes | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable, net | |||||
| Contract assets | |||||
| Inventories | |||||
| Prepaids and other current assets | |||||
| Other non-current assets | |||||
| Trade payables | |||||
| Accrued expenses | |||||
| Employee benefits payable | |||||
| Contract liabilities | |||||
| Other current liabilities | |||||
| Non-current lease liabilities | |||||
| Other non-current liabilities | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Purchases of property, equipment and software | |||||
| Proceeds on disposal of assets, net | |||||
| Cash paid for business combinations and asset acquisitions, net of acquired cash | |||||
| Purchases of marketable securities | |||||
| Maturities of marketable securities | |||||
| Sale of marketable securities | |||||
| Net cash (used in) provided by investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from ATM Equity Offerings | |||||
| Issuance costs related to ATM Equity Offerings | |||||
| Proceeds from the exercise of stock options | |||||
| Proceeds from Employee Stock Purchase Plan | |||||
| Proceeds from sale of employees restricted stock units to cover taxes | |||||
| Minimum tax withholding paid on behalf of employees for restricted stock units | |||||
| Tax payment for net settled option shares | |||||
| Payment of contingent consideration | |||||
| Finance lease principal payments | |||||
| Proceeds from revolving line of credit | |||||
| Purchase of capped calls related to issuance of convertible senior notes | |||||
| Proceeds from issuance of convertible senior notes | |||||
| Proceeds from secured term loan | |||||
| Repayments on secured term loans | |||||
| Payment of debt issuance costs | |||||
| Repayments on long-term revolving line of credit | |||||
| Proceeds from Business Combination and PIPE Investment, net of transaction costs | |||||
| Repurchase of shares and options from management, net of amount recognized as compensation cost | |||||
| Net cash provided by financing activities | |||||
| Effect of exchange rate changes on cash and cash equivalents | |||||
| Net increase (decrease) in cash and cash equivalents and restricted cash | |||||
| Cash and cash equivalents, and restricted cash, beginning of period | |||||
| Cash and cash equivalents, and restricted cash, end of period | |||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes | |||||
| Unpaid purchases of property, equipment and software | |||||
| Right-of-use assets obtained in exchange for new operating lease liabilities | |||||
| Early termination of right-of-use assets | |||||
| Net exercise of public and private warrants into common stock | |||||
| Issuance of common stock for payment of accrued bonus | |||||
| Issuance of common stock warrants in connection with Loan Agreement | |||||
| Warrants assumed as part of Business Combination | |||||
| Contingent consideration assumed at acquisitions | |||||
| Property, plant and equipment | |||||
| Issuance of common stock in connection with acquisition, at fair value | |||||
| Contingent consideration assumed at acquisition | |||||
| Accrued issuance costs in connection with Loan Agreement | |||||
| Unpaid transaction costs | |||||
| Accrued issuance costs in connection with ATM Equity Offerings | |||||
| Convertible senior notes, net and accrued interest settled by issuance of common stock | |||||
| Payable to seller in connection with business combination | |||||
Loading...