|
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 provided by operating activities | |||||
| Depreciation and amortization expense | |||||
| Stock-based compensation expense | |||||
| Net change in unrealized interest on held to maturity securities | |||||
| Change in fair value of sales based earnout liability | |||||
| Accretion of acquisition consideration payable | |||||
| Inventory write-down | |||||
| Other, net | |||||
| Changes in assets and liabilities: | |||||
| Accounts receivable, net | |||||
| Related party accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses and other assets | |||||
| Accounts payable | |||||
| Accrued expenses and other liabilities | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities | |||||
| Purchase of held to maturity securities | |||||
| Proceeds from maturity of held to maturity securities | |||||
| Acquisition of business | |||||
| Purchase of property and equipment | |||||
| Cash paid for intangibles | |||||
| Net cash (used in) provided by investing activities | |||||
| Cash flows from financing activities | |||||
| Tax withholding paid on behalf of employees for net share settlement | |||||
| Proceeds from issuance of common stock | |||||
| Payments for offering costs | |||||
| Payment of contingent consideration towards earnouts | |||||
| Payment of deferred acquisition consideration payable | |||||
| Net cash provided by (used in) financing activities | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents | |||||
| Beginning of period | |||||
| End of period | |||||
| Supplemental disclosure of cash flow information | |||||
| Income taxes paid, net of refunds | |||||
| Supplemental disclosure of noncash flow information | |||||
| Unpaid property and equipment | |||||
| Unpaid intangibles, net | |||||
| Right-of-use assets acquired under operating leases | |||||
| Settlement of pre-existing arrangement in connection with acquisition | |||||
| Acquisition consideration payable at acquisition date | |||||
| Fair value of sales based earnout liability | |||||
Loading...