|
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 income (loss) to net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Stock based compensation | |||||
| Amortization of debt issuance costs | |||||
| Loss on business disposition | |||||
| Gain on extinguishment of debt | |||||
| Other loss | |||||
| Fair value change in tax receivable agreement liability | |||||
| Impairment loss | |||||
| Deferred tax benefit | |||||
| Change in accounts receivable, net | |||||
| Change in prepaid expenses and other | |||||
| Change in operating lease ROU assets | |||||
| Change in other assets | |||||
| Change in accounts payable | |||||
| Change in accrued expenses and other | |||||
| Change in operating lease liabilities | |||||
| Change in other liabilities | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities | |||||
| Purchases of property and equipment | |||||
| Purchases of intangible assets | |||||
| Capitalized software development costs | |||||
| Proceeds from sale of business, net of cash retained | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities | |||||
| Issuance of long-term debt | |||||
| Payments on long-term debt | |||||
| Payments of debt issuance costs | |||||
| Payments for tax withholding related to shares vesting under Incentive Plan and ESPP | |||||
| Treasury shares repurchased | |||||
| Stock options exercised | |||||
| Distributions to Members | |||||
| Purchase of capped calls related to issuance of the 2029 Notes | |||||
| Payment of Tax Receivable Agreement ("TRA") | |||||
| Payments of contingent consideration up to acquisition date fair value | |||||
| Net cash used in financing activities | |||||
| (Decrease) increase in cash, cash equivalents and restricted cash | |||||
| Cash, cash equivalents and restricted cash at beginning of period | |||||
| Cash, cash equivalents and restricted cash at end of period | |||||
| Cash paid during the year for: | |||||
| Interest | |||||
| Income taxes, net of refunds received | |||||
| Reconciliation of cash, cash equivalents and restricted cash in the Consolidated Balance Sheets to the amounts shown in the Consolidated Statements of Cash Flows: | |||||
| Cash and cash equivalents | |||||
| Current restricted cash | |||||
| Noncurrent restricted cash | |||||
Loading...