|
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 to net cash provided by operating activities: | |||||
| Stock-based compensation | |||||
| Non-cash incentive compensation | |||||
| Depreciation expense | |||||
| Amortization of intangibles | |||||
| Amortization of debt issuance costs and debt discount | |||||
| Income from unconsolidated subsidiaries | |||||
| Deferred tax expense | |||||
| Loss on extinguishment of debt | |||||
| Loss on issuance of noncontrolling interests | |||||
| Remeasurement of contra-revenue put option | |||||
| Amortization of contingent payment to customers | |||||
| Remeasurement of contingent consideration | |||||
| Post close purchase price adjustment | |||||
| Change in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Due from related parties | |||||
| Prepaid expenses and other assets | |||||
| Accounts payable | |||||
| Right-of-use assets | |||||
| Accounts payable and accrued expenses | |||||
| Accrued compensation and benefits | |||||
| Due to related parties | |||||
| Other liabilities | |||||
| Derivative assets | |||||
| Contingent consideration | |||||
| Accrued contingent liabilities | |||||
| Deferred revenues | |||||
| Lease liabilities | |||||
| Net cash provided by operating activities | |||||
| CASH FLOWS USED IN INVESTING ACTIVITIES | |||||
| Acquisitions, net of cash acquired | |||||
| Purchase of intangible assets | |||||
| Funding of notes receivable | |||||
| Proceeds from notes receivable | |||||
| Investments in unconsolidated subsidiaries | |||||
| Distributions from investments in unconsolidated subsidiaries | |||||
| Software capitalization | |||||
| Post-closing payments related to acquisitions | |||||
| Purchases of property and equipment | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS USED IN FINANCING ACTIVITIES | |||||
| Repayment of notes payable to sellers | |||||
| Repayment of loans payable | |||||
| Borrowings on debt obligations | |||||
| Repayments on debt obligations | |||||
| Cash paid for extinguishment of debt | |||||
| Cash exercise of stock options | |||||
| Repurchase of common stock | |||||
| Class A Common Stock | |||||
| Class B Common Stock | |||||
| Payment of preferred stock dividends | |||||
| Proceeds from initial public offering | |||||
| Payment of initial public offering underwriting fees | |||||
| Repurchase of Class A common stock for employee tax withholding | |||||
| Payment of contingent consideration | |||||
| Deferred offering costs | |||||
| Cash settlement of stock options | |||||
| Dividends paid | |||||
| Issuance of noncontrolling interests | |||||
| Distributions to non-controlling interests | |||||
| Debt issuance costs | |||||
| Net cash used in financing activities | |||||
| Effect of foreign currency exchange rate changes on cash and cash equivalents | |||||
| Net change in cash, cash equivalents and restricted cash | |||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period | |||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period | |||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | |||||
| Cash paid for interest | |||||
| Net cash paid for income taxes | |||||
| NON-CASH INVESTING AND FINANCING ACTIVITIES | |||||
| Issuance of noncontrolling interests in acquisition | |||||
| Additions to right-of-use assets | |||||
| Additions to contingent payments to customers | |||||
| Additions to property and equipment | |||||
| Additions to accrued compensation and benefits | |||||
| Additions to contingent consideration | |||||
| Dividends declared | |||||
| Fair value adjustment to contingent consideration | |||||
| Additions to lease liabilities | |||||
| Loss on issuance of noncontrolling interests | |||||
| RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH | |||||
| Cash and cash equivalents | |||||
| Restricted cash | |||||
Loading...