|
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: | |||||
| Depreciation and amortization | |||||
| Incremental costs on acquired inventory | |||||
| Fair value step up adjustment to acquired inventory | |||||
| Amortization of intangible assets | |||||
| Amortization of debt financing costs | |||||
| Loss on extinguishment of debt | |||||
| Stock-based compensation | |||||
| Deferred income taxes | |||||
| Change in sales returns reserve | |||||
| Provision for doubtful accounts | |||||
| Provision for obsolete inventory | |||||
| Loss on impairment of assets | |||||
| Changes in operating assets and liabilities, net of acquisitions: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses and other assets | |||||
| Accounts payable | |||||
| Income taxes payable | |||||
| Other | |||||
| Net cash provided by operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Purchases of property and equipment | |||||
| Acquisition of a business, net of cash acquired | |||||
| Net cash provided by (used for) investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Borrowings on revolving credit facility | |||||
| Repayment of revolving credit facility | |||||
| Proceeds from term loan | |||||
| Repayment of term loan | |||||
| Proceeds from exercise of stock options and warrants | |||||
| Repurchase of common stock | |||||
| Debt financing costs | |||||
| Net cash (used for) provided by financing activities | |||||
| Effect of exchange rate changes on cash and cash equivalents | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents at the beginning of period | |||||
| Cash and cash equivalents at the end of period | |||||
| SUPPLEMENTAL DISCLOSURE OF INFORMATION | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes, net of refunds | |||||
| Property and equipment purchases included in accounts payable and accrued liabilities | |||||
Loading...